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 | $331K |
| Staff Wages | $48K |
| Transfer Amortization | $2K |
| Debt Interest | $22K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$39K |
$539K |
$-500K |
$-2.2M |
| Jan 2027 |
$42K |
$610K |
$-568K |
$-1.7M |
| Dec 2026 |
$48K |
$536K |
$-489K |
$-1.2M |
| Nov 2026 |
$51K |
$534K |
$-483K |
$-686K |
| Oct 2026 |
$48K |
$787K |
$-739K |
$-205K |
| Sep 2026 |
$49K |
$442K |
$-393K |
$532K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |