Income Breakdown
| TV Revenue | $48K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
Expense Breakdown
| Player Wages | $552K |
| Staff Wages | $32K |
| Transfer Amortization | $1K |
| Debt Interest | $12K |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $70K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$57K |
$679K |
$-621K |
$-2.2M |
| Jan 2027 |
$48K |
$606K |
$-558K |
$-1.6M |
| Dec 2026 |
$47K |
$479K |
$-431K |
$-999K |
| Nov 2026 |
$47K |
$459K |
$-412K |
$-569K |
| Oct 2026 |
$46K |
$449K |
$-403K |
$-158K |
| Sep 2026 |
$46K |
$248K |
$-202K |
$264K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |