Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $52K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $95K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $690K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.2M |
$5.2M |
$-3.9M |
$-17.4M |
| Feb 2027 |
$1.2M |
$2.8M |
$-1.6M |
$-13.5M |
| Jan 2027 |
$1.3M |
$3.4M |
$-2.1M |
$-11.8M |
| Dec 2026 |
$1.5M |
$4.0M |
$-2.5M |
$-9.7M |
| Nov 2026 |
$513K |
$5.5M |
$-5.0M |
$-7.2M |
| Oct 2026 |
$648K |
$6.1M |
$-5.5M |
$-2.2M |
| Sep 2026 |
$3.2M |
$3.8M |
$-558K |
$3.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |