Income Breakdown
| TV Revenue | $31K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $24K |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $38K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $134K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$58K |
$1.5M |
$-1.4M |
$-6.6M |
| Jan 2027 |
$60K |
$1.7M |
$-1.6M |
$-5.2M |
| Dec 2026 |
$19K |
$1.6M |
$-1.5M |
$-3.6M |
| Nov 2026 |
$24K |
$1.6M |
$-1.6M |
$-2.1M |
| Oct 2026 |
$87K |
$3.6M |
$-3.6M |
$-513K |
| Sep 2026 |
$47K |
$815K |
$-768K |
$3.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |