Income Breakdown
| TV Revenue | $38K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $816K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $24K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $191K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$40K |
$1.1M |
$-1.0M |
$-4.2M |
| Jan 2027 |
$295K |
$1.2M |
$-913K |
$-3.1M |
| Dec 2026 |
$39K |
$924K |
$-885K |
$-2.2M |
| Nov 2026 |
$40K |
$918K |
$-879K |
$-1.3M |
| Oct 2026 |
$49K |
$991K |
$-941K |
$-465K |
| Sep 2026 |
$43K |
$582K |
$-539K |
$477K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |