Income Breakdown
| TV Revenue | $1.3M |
| 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 | $1.0M |
| Staff Wages | $67K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $154K |
| Facility Maintenance | $346K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.4M |
$1.6M |
$-239K |
$6.5M |
| Jan 2027 |
$5.9M |
$1.5M |
$4.4M |
$6.8M |
| Dec 2026 |
$1.4M |
$1.5M |
$-131K |
$2.3M |
| Nov 2026 |
$1.7M |
$1.6M |
$57K |
$2.5M |
| Oct 2026 |
$395K |
$3.0M |
$-2.6M |
$2.4M |
| Sep 2026 |
$374K |
$1.3M |
$-962K |
$5.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |