Income Breakdown
| TV Revenue | $896K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $42K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $45K |
Expense Breakdown
| Player Wages | $535K |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $83K |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$983K |
$785K |
$198K |
$-963K |
| Jan 2027 |
$264K |
$758K |
$-494K |
$-1.2M |
| Dec 2026 |
$286K |
$697K |
$-411K |
$-667K |
| Nov 2026 |
$295K |
$701K |
$-406K |
$-255K |
| Oct 2026 |
$69K |
$895K |
$-826K |
$150K |
| Sep 2026 |
$64K |
$992K |
$-928K |
$977K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |