Income Breakdown
| TV Revenue | $52K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
Expense Breakdown
| Player Wages | $302K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$72K |
$481K |
$-409K |
$-587K |
| Jan 2027 |
$73K |
$452K |
$-378K |
$-178K |
| Dec 2026 |
$73K |
$449K |
$-376K |
$200K |
| Nov 2026 |
$78K |
$452K |
$-374K |
$577K |
| Oct 2026 |
$100K |
$546K |
$-445K |
$950K |
| Sep 2026 |
$323K |
$428K |
$-104K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |