Income Breakdown
| TV Revenue | $17K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $208K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$19K |
$1.4M |
$-1.4M |
$-4.9M |
| Jan 2027 |
$21K |
$1.6M |
$-1.5M |
$-3.5M |
| Dec 2026 |
$195K |
$1.5M |
$-1.3M |
$-2.0M |
| Nov 2026 |
$19K |
$1.5M |
$-1.4M |
$-682K |
| Oct 2026 |
$274K |
$3.6M |
$-3.4M |
$754K |
| Sep 2026 |
$2.4M |
$1.5M |
$949K |
$4.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.2M |