Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $73K |
| Sponsorship | $0 |
| Merchandising | $37K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $81K |
| Transfer Amortization | $33K |
| Debt Interest | $44K |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $683K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.2M |
$2.9M |
$-1.7M |
$-7.3M |
| Jan 2027 |
$1.2M |
$3.3M |
$-2.1M |
$-5.7M |
| Dec 2026 |
$1.2M |
$3.1M |
$-1.9M |
$-3.6M |
| Nov 2026 |
$1.2M |
$3.2M |
$-2.0M |
$-1.7M |
| Oct 2026 |
$518K |
$3.9M |
$-3.4M |
$235K |
| Sep 2026 |
$387K |
$1.5M |
$-1.1M |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |