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) | $13K |
Expense Breakdown
| Player Wages | $215K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $36K |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$62K |
$368K |
$-305K |
$-1.3M |
| Jan 2027 |
$9K |
$374K |
$-364K |
$-1.0M |
| Dec 2026 |
$9K |
$312K |
$-302K |
$-660K |
| Nov 2026 |
$9K |
$312K |
$-302K |
$-358K |
| Oct 2026 |
$9K |
$370K |
$-360K |
$-56K |
| Sep 2026 |
$48K |
$244K |
$-195K |
$305K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |