Income Breakdown
| TV Revenue | $36K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.5M |
Expense Breakdown
| Player Wages | $363K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $26K |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.6M |
$524K |
$1.0M |
$1.1M |
| Feb 2027 |
$92K |
$787K |
$-695K |
$55K |
| Jan 2027 |
$775K |
$461K |
$314K |
$750K |
| Dec 2026 |
$48K |
$460K |
$-412K |
$436K |
| Nov 2026 |
$48K |
$455K |
$-407K |
$848K |
| Oct 2026 |
$48K |
$495K |
$-447K |
$1.3M |
| Sep 2026 |
$1.2M |
$250K |
$940K |
$1.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |