Income Breakdown
| TV Revenue | $96K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $6K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $598K |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $185K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$102K |
$851K |
$-749K |
$-2.7M |
| Feb 2027 |
$121K |
$818K |
$-697K |
$-1.9M |
| Jan 2027 |
$115K |
$935K |
$-820K |
$-1.2M |
| Dec 2026 |
$121K |
$990K |
$-869K |
$-416K |
| Nov 2026 |
$25K |
$933K |
$-908K |
$453K |
| Oct 2026 |
$532K |
$932K |
$-400K |
$1.4M |
| Sep 2026 |
$621K |
$399K |
$221K |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |