Income Breakdown
| TV Revenue | $20K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $89K |
Expense Breakdown
| Player Wages | $249K |
| Staff Wages | $37K |
| Transfer Amortization | $187 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$111K |
$311K |
$-201K |
$115K |
| Jan 2027 |
$25K |
$292K |
$-267K |
$315K |
| Dec 2026 |
$94K |
$257K |
$-163K |
$582K |
| Nov 2026 |
$22K |
$254K |
$-232K |
$745K |
| Oct 2026 |
$22K |
$255K |
$-233K |
$977K |
| Sep 2026 |
$326K |
$123K |
$203K |
$1.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |