Income Breakdown
| TV Revenue | $34K |
| 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 | $256K |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $17K |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$36K |
$405K |
$-369K |
$-1.5M |
| Jan 2027 |
$36K |
$438K |
$-402K |
$-1.2M |
| Dec 2026 |
$41K |
$381K |
$-340K |
$-755K |
| Nov 2026 |
$47K |
$374K |
$-327K |
$-416K |
| Oct 2026 |
$50K |
$371K |
$-321K |
$-89K |
| Sep 2026 |
$37K |
$312K |
$-275K |
$233K |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |