Income Breakdown
| TV Revenue | $147K |
| TV Placement Bonus | $29K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $530K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $180K |
| Facility Maintenance | $257K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$214K |
$1.0M |
$-794K |
$5.1M |
| Jan 2027 |
$954K |
$916K |
$38K |
$5.9M |
| Dec 2026 |
$2.5M |
$999K |
$1.5M |
$5.8M |
| Nov 2026 |
$1.4M |
$856K |
$593K |
$4.3M |
| Oct 2026 |
$751K |
$1.2M |
$-409K |
$3.7M |
| Sep 2026 |
$3.0M |
$388K |
$2.6M |
$4.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |