Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $27K |
| Sponsorship | $0 |
| Merchandising | $32K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $91K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $665K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.1M |
$3.1M |
$-1.9M |
$-10.0M |
| Feb 2027 |
$1.2M |
$2.3M |
$-1.1M |
$-8.1M |
| Jan 2027 |
$359K |
$1.8M |
$-1.4M |
$-7.0M |
| Dec 2026 |
$380K |
$1.5M |
$-1.1M |
$-5.5M |
| Nov 2026 |
$128K |
$1.4M |
$-1.3M |
$-4.4M |
| Oct 2026 |
$123K |
$4.0M |
$-3.8M |
$-3.2M |
| Sep 2026 |
$331K |
$915K |
$-583K |
$687K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |