Income Breakdown
| TV Revenue | $42K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $45K |
Expense Breakdown
| Player Wages | $425K |
| Staff Wages | $40K |
| Transfer Amortization | $812 |
| Debt Interest | $10K |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$90K |
$523K |
$-433K |
$-1.7M |
| Jan 2027 |
$76K |
$554K |
$-478K |
$-1.3M |
| Dec 2026 |
$81K |
$477K |
$-396K |
$-837K |
| Nov 2026 |
$89K |
$497K |
$-408K |
$-442K |
| Oct 2026 |
$100K |
$830K |
$-730K |
$-35K |
| Sep 2026 |
$90K |
$357K |
$-266K |
$695K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |