Income Breakdown
| TV Revenue | $52K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $127K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $203K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$54K |
$1.6M |
$-1.6M |
$-13.1M |
| Feb 2027 |
$53K |
$1.5M |
$-1.4M |
$-11.5M |
| Jan 2027 |
$57K |
$2.1M |
$-2.0M |
$-10.1M |
| Dec 2026 |
$62K |
$2.0M |
$-1.9M |
$-8.1M |
| Nov 2026 |
$75K |
$2.6M |
$-2.6M |
$-6.2M |
| Oct 2026 |
$84K |
$3.9M |
$-3.9M |
$-3.6M |
| Sep 2026 |
$75K |
$1.1M |
$-1.0M |
$243K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |