Income Breakdown
| TV Revenue | $35K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $11K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $45K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $142K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2027 |
$48K |
$1.5M |
$-1.4M |
$-8.0M |
| Feb 2027 |
$4.0M |
$1.8M |
$2.2M |
$-6.5M |
| Jan 2027 |
$483K |
$1.9M |
$-1.4M |
$-8.7M |
| Dec 2026 |
$42K |
$1.6M |
$-1.6M |
$-7.3M |
| Nov 2026 |
$43K |
$1.5M |
$-1.5M |
$-5.7M |
| Oct 2026 |
$48K |
$3.6M |
$-3.6M |
$-4.3M |
| Sep 2026 |
$43K |
$1.4M |
$-1.3M |
$-713K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |