Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $133K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $84K |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $71K |
| Transfer Amortization | $40K |
| Debt Interest | $9K |
| Loan Fees (Out) | $41K |
| Facility Maintenance | $165K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.8M |
$1.9M |
$-146K |
$-1.9M |
| Jan 2027 |
$699K |
$1.9M |
$-1.2M |
$-1.8M |
| Dec 2026 |
$599K |
$1.8M |
$-1.2M |
$-618K |
| Nov 2026 |
$173K |
$1.8M |
$-1.7M |
$524K |
| Oct 2026 |
$177K |
$3.2M |
$-3.0M |
$2.1M |
| Sep 2026 |
$666K |
$1.2M |
$-568K |
$5.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$7.6M |