Income Breakdown
| TV Revenue | $43K |
| TV Placement Bonus | $4K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $356K |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $57K |
| Facility Maintenance | $185K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$60K |
$650K |
$-590K |
$-1.5M |
| Jan 2027 |
$55K |
$508K |
$-453K |
$-890K |
| Dec 2026 |
$55K |
$463K |
$-407K |
$-437K |
| Nov 2026 |
$56K |
$453K |
$-397K |
$-29K |
| Oct 2026 |
$685K |
$749K |
$-65K |
$368K |
| Sep 2026 |
$115K |
$445K |
$-329K |
$433K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |