Income Breakdown
| TV Revenue | $53K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $30K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $119K |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $91K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$106K |
$1.3M |
$-1.2M |
$-12.3M |
| Feb 2027 |
$76K |
$1.8M |
$-1.7M |
$-11.0M |
| Jan 2027 |
$1.2M |
$2.0M |
$-724K |
$-9.3M |
| Dec 2026 |
$75K |
$1.5M |
$-1.4M |
$-8.6M |
| Nov 2026 |
$76K |
$1.5M |
$-1.5M |
$-7.2M |
| Oct 2026 |
$76K |
$5.0M |
$-4.9M |
$-5.7M |
| Sep 2026 |
$64K |
$1.3M |
$-1.3M |
$-765K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |