Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $88K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $376K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$1.2M |
$2.8M |
$-1.6M |
$3.6M |
| Jan 2027 |
$2.8M |
$2.8M |
$-8K |
$5.2M |
| Dec 2026 |
$1.1M |
$2.8M |
$-1.7M |
$5.3M |
| Nov 2026 |
$1.1M |
$3.3M |
$-2.2M |
$6.9M |
| Oct 2026 |
$387K |
$8.1M |
$-7.7M |
$9.1M |
| Sep 2026 |
$445K |
$2.7M |
$-2.2M |
$16.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$19.1M |