Income Breakdown
| TV Revenue | $238K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $5K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $34K |
Expense Breakdown
| Player Wages | $957K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $12K |
| Loan Fees (Out) | $50K |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$277K |
$1.2M |
$-900K |
$-2.2M |
| Jan 2027 |
$241K |
$929K |
$-688K |
$-1.3M |
| Dec 2026 |
$237K |
$818K |
$-581K |
$-623K |
| Nov 2026 |
$52K |
$830K |
$-778K |
$-41K |
| Oct 2026 |
$46K |
$1.2M |
$-1.1M |
$736K |
| Sep 2026 |
$52K |
$735K |
$-683K |
$1.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |