Income Breakdown
| TV Revenue | $752K |
| TV Placement Bonus | $75K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $55K |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $68K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $56K |
| Facility Maintenance | $394K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$992K |
$1.6M |
$-559K |
$2.6M |
| Jan 2027 |
$965K |
$1.5M |
$-565K |
$3.1M |
| Dec 2026 |
$939K |
$1.6M |
$-685K |
$3.7M |
| Nov 2026 |
$922K |
$1.8M |
$-835K |
$4.4M |
| Oct 2026 |
$949K |
$2.7M |
$-1.7M |
$5.2M |
| Sep 2026 |
$559K |
$1.2M |
$-659K |
$7.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |