Income Breakdown
| TV Revenue | $38K |
| 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 | $995K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $90K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $201K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$40K |
$1.3M |
$-1.3M |
$-9.0M |
| Feb 2027 |
$39K |
$1.3M |
$-1.2M |
$-7.7M |
| Jan 2027 |
$38K |
$1.6M |
$-1.5M |
$-6.5M |
| Dec 2026 |
$38K |
$1.3M |
$-1.3M |
$-5.0M |
| Nov 2026 |
$549K |
$1.5M |
$-921K |
$-3.7M |
| Oct 2026 |
$77K |
$3.0M |
$-2.9M |
$-2.8M |
| Sep 2026 |
$105K |
$1.5M |
$-1.4M |
$120K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |