Income Breakdown
| TV Revenue | $19K |
| 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 | $99K |
| Staff Wages | $37K |
| Transfer Amortization | $229 |
| Debt Interest | $9K |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $95K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$22K |
$257K |
$-235K |
$-927K |
| Jan 2027 |
$22K |
$265K |
$-243K |
$-692K |
| Dec 2026 |
$26K |
$231K |
$-206K |
$-449K |
| Nov 2026 |
$28K |
$226K |
$-198K |
$-244K |
| Oct 2026 |
$26K |
$225K |
$-199K |
$-46K |
| Sep 2026 |
$8K |
$225K |
$-218K |
$152K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |