Income Breakdown
| TV Revenue | $1.2M |
| 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 | $1.5M |
| Staff Wages | $76K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $719K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.2M |
$2.3M |
$-1.1M |
$783K |
| Jan 2027 |
$1.3M |
$2.2M |
$-977K |
$1.9M |
| Dec 2026 |
$3.7M |
$2.1M |
$1.6M |
$2.8M |
| Nov 2026 |
$1.6M |
$2.3M |
$-682K |
$1.2M |
| Oct 2026 |
$603K |
$2.3M |
$-1.7M |
$1.9M |
| Sep 2026 |
$394K |
$1.2M |
$-765K |
$3.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$5.1M |