Income Breakdown
| TV Revenue | $168K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $28K |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $850K |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $62K |
| Transfer Amortization | $10K |
| Debt Interest | $155K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $366K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.1M |
$2.1M |
$-1.1M |
$-15.4M |
| Feb 2027 |
$180K |
$1.9M |
$-1.7M |
$-14.4M |
| Jan 2027 |
$210K |
$3.2M |
$-3.0M |
$-12.7M |
| Dec 2026 |
$203K |
$2.8M |
$-2.6M |
$-9.7M |
| Nov 2026 |
$50K |
$3.5M |
$-3.4M |
$-7.1M |
| Oct 2026 |
$37K |
$4.3M |
$-4.3M |
$-3.6M |
| Sep 2026 |
$25K |
$1.5M |
$-1.4M |
$814K |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |