Income Breakdown
| TV Revenue | $19K |
| 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 | $464K |
| Staff Wages | $40K |
| Transfer Amortization | $395 |
| Debt Interest | $31K |
| Loan Fees (Out) | $30K |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$22K |
$710K |
$-688K |
$-3.2M |
| Jan 2027 |
$22K |
$713K |
$-691K |
$-2.5M |
| Dec 2026 |
$27K |
$622K |
$-596K |
$-1.8M |
| Nov 2026 |
$30K |
$620K |
$-591K |
$-1.2M |
| Oct 2026 |
$33K |
$793K |
$-760K |
$-632K |
| Sep 2026 |
$34K |
$522K |
$-488K |
$128K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |