Income Breakdown
| TV Revenue | $58K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
Expense Breakdown
| Player Wages | $150K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $72K |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$70K |
$338K |
$-268K |
$-783K |
| Jan 2027 |
$60K |
$284K |
$-224K |
$-515K |
| Dec 2026 |
$71K |
$258K |
$-187K |
$-291K |
| Nov 2026 |
$14K |
$254K |
$-240K |
$-104K |
| Oct 2026 |
$9K |
$248K |
$-239K |
$136K |
| Sep 2026 |
$61K |
$186K |
$-125K |
$375K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |