Income Breakdown
| TV Revenue | $27K |
| 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 | $774K |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $149K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$28K |
$992K |
$-963K |
$-3.9M |
| Jan 2027 |
$28K |
$1.1M |
$-1.1M |
$-2.9M |
| Dec 2026 |
$236K |
$927K |
$-691K |
$-1.8M |
| Nov 2026 |
$28K |
$922K |
$-894K |
$-1.1M |
| Oct 2026 |
$84K |
$1.9M |
$-1.8M |
$-234K |
| Sep 2026 |
$206K |
$671K |
$-465K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |