Income Breakdown
| TV Revenue | $34K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $330K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $20K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$36K |
$499K |
$-463K |
$-2.0M |
| Jan 2027 |
$36K |
$556K |
$-520K |
$-1.5M |
| Dec 2026 |
$36K |
$482K |
$-445K |
$-990K |
| Nov 2026 |
$36K |
$453K |
$-417K |
$-544K |
| Oct 2026 |
$37K |
$446K |
$-410K |
$-127K |
| Sep 2026 |
$40K |
$392K |
$-353K |
$282K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |