Income Breakdown
| TV Revenue | $47K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
Expense Breakdown
| Player Wages | $332K |
| Staff Wages | $34K |
| Transfer Amortization | $2K |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $50K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$67K |
$428K |
$-360K |
$-1.6M |
| Jan 2027 |
$62K |
$480K |
$-418K |
$-1.3M |
| Dec 2026 |
$65K |
$422K |
$-358K |
$-836K |
| Nov 2026 |
$64K |
$426K |
$-362K |
$-480K |
| Oct 2026 |
$19K |
$740K |
$-721K |
$-120K |
| Sep 2026 |
$43K |
$336K |
$-293K |
$624K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |