Income Breakdown
| TV Revenue | $5K |
| TV Placement Bonus | $496 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $288 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
Expense Breakdown
| Player Wages | $196K |
| Staff Wages | $38K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $51K |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$13K |
$311K |
$-298K |
$233K |
| Jan 2027 |
$12K |
$230K |
$-219K |
$530K |
| Dec 2026 |
$236K |
$240K |
$-4K |
$747K |
| Nov 2026 |
$6K |
$238K |
$-232K |
$749K |
| Oct 2026 |
$475K |
$257K |
$218K |
$979K |
| Sep 2026 |
$223K |
$142K |
$81K |
$843K |
| Aug 2026 |
$0 |
$0 |
$0 |
$762K |