Income Breakdown
| TV Revenue | $714K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $0 |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $116K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $629K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$757K |
$2.4M |
$-1.7M |
$-11.8M |
| Feb 2027 |
$192K |
$2.4M |
$-2.2M |
$-10.2M |
| Jan 2027 |
$219K |
$2.5M |
$-2.3M |
$-8.0M |
| Dec 2026 |
$219K |
$1.9M |
$-1.7M |
$-5.8M |
| Nov 2026 |
$47K |
$1.7M |
$-1.7M |
$-4.1M |
| Oct 2026 |
$216K |
$2.9M |
$-2.7M |
$-2.4M |
| Sep 2026 |
$935K |
$2.1M |
$-1.2M |
$300K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |