Income Breakdown
| TV Revenue | $26K |
| TV Placement Bonus | $5K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
Expense Breakdown
| Player Wages | $306K |
| Staff Wages | $48K |
| Transfer Amortization | $854 |
| Debt Interest | $0 |
| Loan Fees (Out) | $224K |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$76K |
$604K |
$-528K |
$737K |
| Jan 2027 |
$50K |
$349K |
$-299K |
$1.3M |
| Dec 2026 |
$465K |
$344K |
$121K |
$1.6M |
| Nov 2026 |
$38K |
$343K |
$-305K |
$1.4M |
| Oct 2026 |
$38K |
$343K |
$-305K |
$1.7M |
| Sep 2026 |
$346K |
$162K |
$184K |
$2.0M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.9M |