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) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $80K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $193K |
| Facility Maintenance | $399K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.2M |
$2.0M |
$-727K |
$697K |
| Jan 2027 |
$3.1M |
$1.7M |
$1.3M |
$1.4M |
| Dec 2026 |
$1.3M |
$1.7M |
$-484K |
$58K |
| Nov 2026 |
$1.3M |
$2.1M |
$-816K |
$525K |
| Oct 2026 |
$509K |
$4.7M |
$-4.2M |
$1.3M |
| Sep 2026 |
$461K |
$1.7M |
$-1.2M |
$6.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |