Income Breakdown
| TV Revenue | $217K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $116K |
| Sponsorship | $0 |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $28K |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $134K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $317K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$376K |
$2.8M |
$-2.4M |
$-14.0M |
| Feb 2027 |
$354K |
$2.4M |
$-2.1M |
$-11.6M |
| Jan 2027 |
$339K |
$2.7M |
$-2.4M |
$-9.5M |
| Dec 2026 |
$118K |
$2.1M |
$-2.0M |
$-7.2M |
| Nov 2026 |
$132K |
$2.4M |
$-2.2M |
$-5.2M |
| Oct 2026 |
$153K |
$2.9M |
$-2.8M |
$-2.9M |
| Sep 2026 |
$69K |
$1.2M |
$-1.2M |
$-154K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |