Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $57K |
| Transfer Amortization | $4K |
| Debt Interest | $38K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $691K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$1.2M |
$2.1M |
$-958K |
$-6.4M |
| Feb 2027 |
$1.2M |
$2.0M |
$-856K |
$-5.4M |
| Jan 2027 |
$1.2M |
$2.2M |
$-1.0M |
$-4.6M |
| Dec 2026 |
$358K |
$2.1M |
$-1.8M |
$-3.6M |
| Nov 2026 |
$410K |
$2.2M |
$-1.8M |
$-1.8M |
| Oct 2026 |
$428K |
$2.5M |
$-2.0M |
$-39K |
| Sep 2026 |
$1.1M |
$1.5M |
$-389K |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |