Income Breakdown
| TV Revenue | $532K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $26K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $68K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $66K |
| Transfer Amortization | $8K |
| Debt Interest | $9K |
| Loan Fees (Out) | $18K |
| Facility Maintenance | $155K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$627K |
$1.3M |
$-699K |
$-1.8M |
| Jan 2027 |
$566K |
$1.3M |
$-715K |
$-1.1M |
| Dec 2026 |
$175K |
$1.2M |
$-1.1M |
$-377K |
| Nov 2026 |
$175K |
$1.4M |
$-1.2M |
$668K |
| Oct 2026 |
$205K |
$2.0M |
$-1.8M |
$1.8M |
| Sep 2026 |
$1.1M |
$954K |
$141K |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |