Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $48K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $78K |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $193K |
| Loan Fees (Out) | $21K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$2.6M |
$4.5M |
$-1.8M |
$-19.8M |
| Feb 2027 |
$1.2M |
$3.4M |
$-2.3M |
$-17.9M |
| Jan 2027 |
$1.1M |
$4.1M |
$-3.0M |
$-15.7M |
| Dec 2026 |
$395K |
$2.9M |
$-2.6M |
$-12.7M |
| Nov 2026 |
$469K |
$3.0M |
$-2.6M |
$-10.1M |
| Oct 2026 |
$153K |
$7.2M |
$-7.0M |
$-7.6M |
| Sep 2026 |
$130K |
$2.6M |
$-2.5M |
$-551K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |