Income Breakdown
| TV Revenue | $377K |
| TV Placement Bonus | $38K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $118K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $536K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$470K |
$2.1M |
$-1.7M |
$-12.0M |
| Feb 2027 |
$489K |
$2.1M |
$-1.6M |
$-10.4M |
| Jan 2027 |
$482K |
$2.5M |
$-2.0M |
$-8.8M |
| Dec 2026 |
$494K |
$1.8M |
$-1.3M |
$-6.8M |
| Nov 2026 |
$212K |
$1.7M |
$-1.5M |
$-5.5M |
| Oct 2026 |
$955K |
$4.9M |
$-4.0M |
$-4.0M |
| Sep 2026 |
$19K |
$2.0M |
$-2.0M |
$-51K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |