Income Breakdown
| TV Revenue | $801K |
| TV Placement Bonus | $80K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $115K |
Expense Breakdown
| Player Wages | $510K |
| Staff Wages | $58K |
| Transfer Amortization | $6K |
| Debt Interest | $4K |
| Loan Fees (Out) | $29K |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.1M |
$731K |
$382K |
$-607K |
| Jan 2027 |
$834K |
$785K |
$49K |
$-995K |
| Dec 2026 |
$218K |
$769K |
$-552K |
$-1.1M |
| Nov 2026 |
$218K |
$777K |
$-559K |
$-504K |
| Oct 2026 |
$76K |
$1.1M |
$-978K |
$48K |
| Sep 2026 |
$86K |
$683K |
$-598K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |