Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $589K |
| Sponsorship | $0 |
| Merchandising | $128K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $33K |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $71K |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $732K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.8M |
$3.6M |
$-1.8M |
$-12.5M |
| Jan 2027 |
$2.0M |
$4.1M |
$-2.1M |
$-10.7M |
| Dec 2026 |
$741K |
$3.3M |
$-2.6M |
$-8.5M |
| Nov 2026 |
$1.2M |
$3.3M |
$-2.1M |
$-6.0M |
| Oct 2026 |
$97K |
$5.8M |
$-5.7M |
$-3.9M |
| Sep 2026 |
$150K |
$2.1M |
$-2.0M |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |