Income Breakdown
| TV Revenue | $11K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $243K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $170K |
| Facility Maintenance | $130K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$12K |
$564K |
$-552K |
$4.8M |
| Jan 2027 |
$65K |
$394K |
$-329K |
$5.4M |
| Dec 2026 |
$90K |
$387K |
$-298K |
$5.7M |
| Nov 2026 |
$12K |
$382K |
$-370K |
$6.0M |
| Oct 2026 |
$2K |
$370K |
$-367K |
$6.4M |
| Sep 2026 |
$6.7M |
$314K |
$6.3M |
$6.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$400K |