Income Breakdown
| TV Revenue | $30K |
| 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 | $633K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $28K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $200K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$32K |
$905K |
$-873K |
$-4.6M |
| Jan 2027 |
$31K |
$1.1M |
$-1.0M |
$-3.8M |
| Dec 2026 |
$31K |
$893K |
$-862K |
$-2.7M |
| Nov 2026 |
$261K |
$893K |
$-632K |
$-1.8M |
| Oct 2026 |
$47K |
$2.1M |
$-2.0M |
$-1.2M |
| Sep 2026 |
$565K |
$1.0M |
$-469K |
$801K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.3M |