Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $245 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $139K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$5K |
$256K |
$-252K |
$797K |
| Feb 2027 |
$60K |
$305K |
$-245K |
$1.0M |
| Jan 2027 |
$17K |
$265K |
$-247K |
$1.3M |
| Dec 2026 |
$114K |
$274K |
$-161K |
$1.5M |
| Nov 2026 |
$4K |
$275K |
$-270K |
$1.7M |
| Oct 2026 |
$5K |
$275K |
$-270K |
$2.0M |
| Sep 2026 |
$2.0M |
$175K |
$1.9M |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |