Income Breakdown
| TV Revenue | $35K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
Expense Breakdown
| Player Wages | $419K |
| Staff Wages | $48K |
| Transfer Amortization | $520 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $175K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$55K |
$657K |
$-602K |
$-2.4M |
| Jan 2027 |
$37K |
$664K |
$-627K |
$-1.8M |
| Dec 2026 |
$38K |
$572K |
$-534K |
$-1.2M |
| Nov 2026 |
$38K |
$571K |
$-533K |
$-686K |
| Oct 2026 |
$216K |
$953K |
$-736K |
$-153K |
| Sep 2026 |
$110K |
$518K |
$-408K |
$583K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |