Income Breakdown
| TV Revenue | $29K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
Expense Breakdown
| Player Wages | $630K |
| Staff Wages | $49K |
| Transfer Amortization | $3K |
| Debt Interest | $27K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $200K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$38K |
$908K |
$-870K |
$-4.6M |
| Jan 2027 |
$31K |
$1.4M |
$-1.4M |
$-3.7M |
| Dec 2026 |
$426K |
$1.3M |
$-853K |
$-2.4M |
| Nov 2026 |
$37K |
$1.2M |
$-1.2M |
$-1.5M |
| Oct 2026 |
$60K |
$2.2M |
$-2.1M |
$-327K |
| Sep 2026 |
$77K |
$665K |
$-588K |
$1.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |