Income Breakdown
| TV Revenue | $325K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $70K |
| Loan Fees (Out) | $18K |
| Facility Maintenance | $251K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$388K |
$2.7M |
$-2.3M |
$-12.5M |
| Jan 2027 |
$375K |
$2.9M |
$-2.5M |
$-10.3M |
| Dec 2026 |
$369K |
$2.4M |
$-2.0M |
$-7.7M |
| Nov 2026 |
$109K |
$2.1M |
$-2.0M |
$-5.7M |
| Oct 2026 |
$102K |
$3.8M |
$-3.7M |
$-3.7M |
| Sep 2026 |
$283K |
$1.3M |
$-1.0M |
$-16K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |