Income Breakdown
| TV Revenue | $11K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
Expense Breakdown
| Player Wages | $176K |
| Staff Wages | $30K |
| Transfer Amortization | $437 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $40K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$20K |
$252K |
$-232K |
$-1.0M |
| Jan 2027 |
$12K |
$288K |
$-276K |
$-800K |
| Dec 2026 |
$59K |
$240K |
$-181K |
$-525K |
| Nov 2026 |
$12K |
$238K |
$-226K |
$-345K |
| Oct 2026 |
$2K |
$290K |
$-288K |
$-120K |
| Sep 2026 |
$18K |
$229K |
$-211K |
$168K |
| Aug 2026 |
$0 |
$0 |
$0 |
$400K |