Income Breakdown
| TV Revenue | $264K |
| TV Placement Bonus | $26K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
Expense Breakdown
| Player Wages | $525K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $17K |
| Loan Fees (Out) | $112K |
| Facility Maintenance | $275K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$382K |
$963K |
$-581K |
$-3.1M |
| Jan 2027 |
$75K |
$837K |
$-762K |
$-2.5M |
| Dec 2026 |
$61K |
$690K |
$-629K |
$-1.8M |
| Nov 2026 |
$76K |
$709K |
$-634K |
$-1.1M |
| Oct 2026 |
$17K |
$674K |
$-657K |
$-502K |
| Sep 2026 |
$151K |
$631K |
$-479K |
$156K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |