Income Breakdown
| TV Revenue | $269K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
Expense Breakdown
| Player Wages | $650K |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $62K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $298K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$297K |
$1.0M |
$-751K |
$-6.4M |
| Feb 2027 |
$289K |
$1.0M |
$-752K |
$-5.6M |
| Jan 2027 |
$72K |
$1.2M |
$-1.1M |
$-4.9M |
| Dec 2026 |
$64K |
$923K |
$-859K |
$-3.8M |
| Nov 2026 |
$63K |
$972K |
$-909K |
$-2.9M |
| Oct 2026 |
$88K |
$2.5M |
$-2.4M |
$-2.0M |
| Sep 2026 |
$47K |
$641K |
$-594K |
$422K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |