Income Breakdown
| TV Revenue | $35K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
Expense Breakdown
| Player Wages | $328K |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $155K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$43K |
$545K |
$-502K |
$-1.8M |
| Jan 2027 |
$37K |
$600K |
$-563K |
$-1.3M |
| Dec 2026 |
$38K |
$527K |
$-489K |
$-718K |
| Nov 2026 |
$38K |
$523K |
$-485K |
$-229K |
| Oct 2026 |
$215K |
$987K |
$-772K |
$256K |
| Sep 2026 |
$51K |
$546K |
$-496K |
$1.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |