Income Breakdown
| TV Revenue | $297K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $23K |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $47K |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $345K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$331K |
$2.0M |
$-1.6M |
$-8.1M |
| Jan 2027 |
$350K |
$2.2M |
$-1.8M |
$-6.5M |
| Dec 2026 |
$374K |
$2.0M |
$-1.6M |
$-4.6M |
| Nov 2026 |
$348K |
$1.9M |
$-1.5M |
$-3.0M |
| Oct 2026 |
$97K |
$3.0M |
$-2.9M |
$-1.5M |
| Sep 2026 |
$252K |
$767K |
$-515K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |