Income Breakdown
| TV Revenue | $46K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $208K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $14K |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$53K |
$372K |
$-319K |
$-1.4M |
| Jan 2027 |
$49K |
$407K |
$-359K |
$-1.1M |
| Dec 2026 |
$9K |
$353K |
$-343K |
$-755K |
| Nov 2026 |
$9K |
$352K |
$-342K |
$-412K |
| Oct 2026 |
$83K |
$424K |
$-341K |
$-70K |
| Sep 2026 |
$62K |
$291K |
$-229K |
$271K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |