Income Breakdown
| TV Revenue | $274K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $17K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $31K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $319K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$290K |
$1.6M |
$-1.4M |
$-5.5M |
| Jan 2027 |
$622K |
$1.8M |
$-1.2M |
$-4.2M |
| Dec 2026 |
$64K |
$1.4M |
$-1.4M |
$-3.0M |
| Nov 2026 |
$127K |
$1.5M |
$-1.4M |
$-1.6M |
| Oct 2026 |
$153K |
$2.0M |
$-1.9M |
$-244K |
| Sep 2026 |
$123K |
$387K |
$-264K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |