Income Breakdown
| TV Revenue | $147K |
| TV Placement Bonus | $15K |
| 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 | $1.3M |
| Staff Wages | $76K |
| Transfer Amortization | $29K |
| Debt Interest | $36K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $333K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$185K |
$1.8M |
$-1.6M |
$-6.1M |
| Jan 2027 |
$184K |
$2.0M |
$-1.8M |
$-4.5M |
| Dec 2026 |
$986K |
$1.7M |
$-744K |
$-2.7M |
| Nov 2026 |
$270K |
$1.7M |
$-1.5M |
$-2.0M |
| Oct 2026 |
$363K |
$4.5M |
$-4.2M |
$-577K |
| Sep 2026 |
$74K |
$1.1M |
$-1.0M |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.0M |