Income Breakdown
| TV Revenue | $11K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
Expense Breakdown
| Player Wages | $367K |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$18K |
$517K |
$-498K |
$-1.5M |
| Jan 2027 |
$12K |
$421K |
$-409K |
$-962K |
| Dec 2026 |
$81K |
$365K |
$-285K |
$-553K |
| Nov 2026 |
$12K |
$362K |
$-350K |
$-269K |
| Oct 2026 |
$18K |
$621K |
$-603K |
$81K |
| Sep 2026 |
$23K |
$339K |
$-316K |
$684K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |