Income Breakdown
| TV Revenue | $11K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
Expense Breakdown
| Player Wages | $123K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$14K |
$228K |
$-214K |
$-969K |
| Jan 2027 |
$12K |
$262K |
$-250K |
$-755K |
| Dec 2026 |
$73K |
$237K |
$-164K |
$-505K |
| Nov 2026 |
$12K |
$236K |
$-224K |
$-341K |
| Oct 2026 |
$19K |
$365K |
$-347K |
$-117K |
| Sep 2026 |
$6K |
$276K |
$-270K |
$230K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |