Income Breakdown
| TV Revenue | $36K |
| 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 | $221K |
| Staff Wages | $39K |
| Transfer Amortization | $708 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$39K |
$388K |
$-350K |
$-1.3M |
| Jan 2027 |
$48K |
$416K |
$-368K |
$-958K |
| Dec 2026 |
$55K |
$377K |
$-322K |
$-591K |
| Nov 2026 |
$63K |
$380K |
$-316K |
$-269K |
| Oct 2026 |
$58K |
$362K |
$-304K |
$46K |
| Sep 2026 |
$45K |
$296K |
$-251K |
$384K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |