Income Breakdown
| TV Revenue | $43K |
| 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 | $92K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $155K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$46K |
$306K |
$-260K |
$-628K |
| Jan 2027 |
$46K |
$297K |
$-250K |
$-368K |
| Dec 2026 |
$47K |
$278K |
$-231K |
$-117K |
| Nov 2026 |
$47K |
$276K |
$-229K |
$114K |
| Oct 2026 |
$547K |
$435K |
$112K |
$343K |
| Sep 2026 |
$11K |
$289K |
$-277K |
$231K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |