Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $231K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$3K |
$346K |
$-343K |
$-2.0M |
| Jan 2027 |
$6K |
$493K |
$-487K |
$-1.6M |
| Dec 2026 |
$13K |
$360K |
$-347K |
$-1.1M |
| Nov 2026 |
$13K |
$423K |
$-410K |
$-785K |
| Oct 2026 |
$19K |
$625K |
$-606K |
$-375K |
| Sep 2026 |
$16K |
$285K |
$-269K |
$231K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |