Income Breakdown
| TV Revenue | $29K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
Expense Breakdown
| Player Wages | $986K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $65K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$40K |
$1.2M |
$-1.2M |
$-7.0M |
| Feb 2027 |
$18K |
$974K |
$-956K |
$-5.8M |
| Jan 2027 |
$15K |
$1.2M |
$-1.2M |
$-4.9M |
| Dec 2026 |
$15K |
$939K |
$-923K |
$-3.7M |
| Nov 2026 |
$17K |
$1.1M |
$-1.1M |
$-2.8M |
| Oct 2026 |
$14K |
$1.5M |
$-1.5M |
$-1.7M |
| Sep 2026 |
$138K |
$650K |
$-512K |
$-212K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |