Income Breakdown
| TV Revenue | $15K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
Expense Breakdown
| Player Wages | $504K |
| Staff Wages | $49K |
| Transfer Amortization | $3K |
| Debt Interest | $4K |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $55K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$23K |
$637K |
$-615K |
$-719K |
| Jan 2027 |
$117K |
$438K |
$-321K |
$-108K |
| Dec 2026 |
$15K |
$430K |
$-415K |
$211K |
| Nov 2026 |
$15K |
$424K |
$-409K |
$623K |
| Oct 2026 |
$17K |
$493K |
$-476K |
$1.0M |
| Sep 2026 |
$17K |
$375K |
$-358K |
$1.5M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |