Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $133K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $121K |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $70K |
| Transfer Amortization | $8K |
| Debt Interest | $5K |
| Loan Fees (Out) | $164K |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.8M |
$1.8M |
$8K |
$-1.2M |
| Jan 2027 |
$674K |
$1.5M |
$-844K |
$-1.2M |
| Dec 2026 |
$685K |
$1.5M |
$-772K |
$-337K |
| Nov 2026 |
$197K |
$1.5M |
$-1.3M |
$426K |
| Oct 2026 |
$254K |
$2.6M |
$-2.3M |
$1.7M |
| Sep 2026 |
$199K |
$856K |
$-657K |
$4.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |