Income Breakdown
| TV Revenue | $267K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $5K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
Expense Breakdown
| Player Wages | $469K |
| Staff Wages | $39K |
| Transfer Amortization | $1K |
| Debt Interest | $10K |
| Loan Fees (Out) | $51K |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$314K |
$685K |
$-372K |
$-1.9M |
| Jan 2027 |
$283K |
$652K |
$-370K |
$-1.5M |
| Dec 2026 |
$63K |
$583K |
$-520K |
$-1.2M |
| Nov 2026 |
$65K |
$553K |
$-489K |
$-659K |
| Oct 2026 |
$81K |
$642K |
$-561K |
$-171K |
| Sep 2026 |
$61K |
$380K |
$-318K |
$389K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |