Income Breakdown
| TV Revenue | $383 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
Expense Breakdown
| Player Wages | $222K |
| Staff Wages | $17K |
| Transfer Amortization | $500 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$31K |
$321K |
$-290K |
$-869K |
| Jan 2027 |
$25K |
$214K |
$-189K |
$-580K |
| Dec 2026 |
$22K |
$208K |
$-186K |
$-392K |
| Nov 2026 |
$31K |
$231K |
$-201K |
$-206K |
| Oct 2026 |
$29K |
$379K |
$-350K |
$-6K |
| Sep 2026 |
$47K |
$179K |
$-132K |
$344K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |