Income Breakdown
| TV Revenue | $42K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $92K |
Expense Breakdown
| Player Wages | $845K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $40K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $122K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$136K |
$1.1M |
$-919K |
$-4.1M |
| Feb 2027 |
$44K |
$932K |
$-888K |
$-3.2M |
| Jan 2027 |
$238K |
$859K |
$-621K |
$-2.3M |
| Dec 2026 |
$44K |
$703K |
$-660K |
$-1.7M |
| Nov 2026 |
$44K |
$692K |
$-647K |
$-1.0M |
| Oct 2026 |
$46K |
$907K |
$-860K |
$-369K |
| Sep 2026 |
$44K |
$568K |
$-524K |
$492K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |