Income Breakdown
| TV Revenue | $17K |
| TV Placement Bonus | $2K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $45K |
Expense Breakdown
| Player Wages | $239K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $574 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $55K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$66K |
$320K |
$-253K |
$-85K |
| Jan 2027 |
$26K |
$286K |
$-260K |
$168K |
| Dec 2026 |
$24K |
$281K |
$-257K |
$428K |
| Nov 2026 |
$7K |
$251K |
$-244K |
$685K |
| Oct 2026 |
$6K |
$387K |
$-381K |
$929K |
| Sep 2026 |
$3K |
$217K |
$-214K |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |