Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $25K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $96K |
| Transfer Amortization | $0 |
| Debt Interest | $45K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $731K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.0M |
$2.4M |
$-1.4M |
$-7.5M |
| Jan 2027 |
$1.0M |
$3.2M |
$-2.2M |
$-6.1M |
| Dec 2026 |
$3.2M |
$4.0M |
$-796K |
$-3.9M |
| Nov 2026 |
$1.1M |
$3.7M |
$-2.6M |
$-3.2M |
| Oct 2026 |
$431K |
$5.7M |
$-5.3M |
$-526K |
| Sep 2026 |
$262K |
$1.8M |
$-1.6M |
$4.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$6.3M |