Income Breakdown
| TV Revenue | $5K |
| TV Placement Bonus | $494 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $288 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $565K |
Expense Breakdown
| Player Wages | $276K |
| Staff Wages | $37K |
| Transfer Amortization | $4K |
| Debt Interest | $1K |
| Loan Fees (Out) | $34K |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$571K |
$377K |
$194K |
$327K |
| Jan 2027 |
$8K |
$297K |
$-289K |
$129K |
| Dec 2026 |
$216K |
$290K |
$-74K |
$414K |
| Nov 2026 |
$6K |
$289K |
$-283K |
$484K |
| Oct 2026 |
$242K |
$292K |
$-50K |
$763K |
| Sep 2026 |
$481K |
$117K |
$364K |
$808K |
| Aug 2026 |
$0 |
$0 |
$0 |
$635K |