Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $72K |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $82K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $204K |
| Facility Maintenance | $416K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.3M |
$2.5M |
$-1.2M |
$6.6M |
| Jan 2027 |
$3.6M |
$2.4M |
$1.2M |
$7.8M |
| Dec 2026 |
$1.3M |
$2.4M |
$-1.2M |
$6.6M |
| Nov 2026 |
$1.4M |
$2.7M |
$-1.3M |
$7.8M |
| Oct 2026 |
$422K |
$6.2M |
$-5.8M |
$9.1M |
| Sep 2026 |
$1.3M |
$1.8M |
$-435K |
$14.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$15.2M |