Income Breakdown
| TV Revenue | $42K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
Expense Breakdown
| Player Wages | $398K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $69K |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$59K |
$623K |
$-565K |
$-1.4M |
| Jan 2027 |
$59K |
$582K |
$-523K |
$-850K |
| Dec 2026 |
$59K |
$509K |
$-450K |
$-327K |
| Nov 2026 |
$57K |
$519K |
$-462K |
$122K |
| Oct 2026 |
$57K |
$615K |
$-558K |
$584K |
| Sep 2026 |
$105K |
$463K |
$-358K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |