Income Breakdown
| TV Revenue | $261K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $14K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $31K |
Expense Breakdown
| Player Wages | $894K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $45K |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$306K |
$1.1M |
$-821K |
$-3.0M |
| Jan 2027 |
$295K |
$1.2M |
$-881K |
$-2.2M |
| Dec 2026 |
$294K |
$1.1M |
$-776K |
$-1.3M |
| Nov 2026 |
$89K |
$1.1M |
$-990K |
$-499K |
| Oct 2026 |
$171K |
$2.0M |
$-1.8M |
$491K |
| Sep 2026 |
$110K |
$771K |
$-661K |
$2.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.0M |