Income Breakdown
| TV Revenue | $13K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $714K |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $40K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $137K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$14K |
$945K |
$-931K |
$-6.7M |
| Jan 2027 |
$68K |
$1.3M |
$-1.2M |
$-5.8M |
| Dec 2026 |
$14K |
$1.0M |
$-1.0M |
$-4.6M |
| Nov 2026 |
$41K |
$1.0M |
$-988K |
$-3.5M |
| Oct 2026 |
$55K |
$4.2M |
$-4.1M |
$-2.6M |
| Sep 2026 |
$64K |
$1.0M |
$-939K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |