Income Breakdown
| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $319 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $243K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $19K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$2K |
$360K |
$-357K |
$-1.9M |
| Feb 2027 |
$2K |
$329K |
$-327K |
$-1.5M |
| Jan 2027 |
$2K |
$384K |
$-382K |
$-1.2M |
| Dec 2026 |
$19K |
$325K |
$-306K |
$-822K |
| Nov 2026 |
$2K |
$406K |
$-403K |
$-516K |
| Oct 2026 |
$3K |
$475K |
$-472K |
$-113K |
| Sep 2026 |
$3K |
$144K |
$-140K |
$360K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |