Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $237K |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $75K |
| Transfer Amortization | $4K |
| Debt Interest | $36K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.5M |
$2.2M |
$-711K |
$-5.9M |
| Jan 2027 |
$1.3M |
$2.4M |
$-1.2M |
$-5.2M |
| Dec 2026 |
$441K |
$2.1M |
$-1.7M |
$-4.0M |
| Nov 2026 |
$535K |
$2.2M |
$-1.6M |
$-2.3M |
| Oct 2026 |
$556K |
$3.5M |
$-2.9M |
$-683K |
| Sep 2026 |
$401K |
$1.8M |
$-1.4M |
$2.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |