Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $200K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $981K |
| Staff Wages | $70K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $30K |
| Facility Maintenance | $714K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$2.5M |
$1.8M |
$733K |
$18.9M |
| Jan 2027 |
$3.4M |
$1.7M |
$1.7M |
$18.1M |
| Dec 2026 |
$2.9M |
$1.4M |
$1.5M |
$16.4M |
| Nov 2026 |
$2.4M |
$1.4M |
$1.0M |
$14.9M |
| Oct 2026 |
$1.0M |
$1.3M |
$-242K |
$13.9M |
| Sep 2026 |
$5.1M |
$1.1M |
$4.0M |
$14.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |