Income Breakdown
| TV Revenue | $85K |
| 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 | $2.2M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $159K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $309K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$91K |
$2.7M |
$-2.6M |
$-16.6M |
| Feb 2027 |
$92K |
$2.1M |
$-2.0M |
$-14.0M |
| Jan 2027 |
$93K |
$2.6M |
$-2.5M |
$-12.0M |
| Dec 2026 |
$224K |
$2.0M |
$-1.7M |
$-9.5M |
| Nov 2026 |
$19K |
$2.9M |
$-2.9M |
$-7.8M |
| Oct 2026 |
$27K |
$6.0M |
$-6.0M |
$-4.9M |
| Sep 2026 |
$159K |
$1.6M |
$-1.4M |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |