Income Breakdown
| TV Revenue | $58K |
| TV Placement Bonus | $6K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
Expense Breakdown
| Player Wages | $171K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$80K |
$331K |
$-251K |
$-798K |
| Jan 2027 |
$78K |
$355K |
$-277K |
$-547K |
| Dec 2026 |
$77K |
$328K |
$-251K |
$-270K |
| Nov 2026 |
$90K |
$327K |
$-237K |
$-20K |
| Oct 2026 |
$18K |
$388K |
$-370K |
$217K |
| Sep 2026 |
$75K |
$288K |
$-213K |
$587K |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |