Income Breakdown
| TV Revenue | $26K |
| TV Placement Bonus | $3K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
Expense Breakdown
| Player Wages | $228K |
| Staff Wages | $52K |
| Transfer Amortization | $15K |
| Debt Interest | $2K |
| Loan Fees (Out) | $28K |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$53K |
$350K |
$-297K |
$-360K |
| Jan 2027 |
$33K |
$324K |
$-291K |
$-77K |
| Dec 2026 |
$351K |
$327K |
$24K |
$199K |
| Nov 2026 |
$33K |
$325K |
$-292K |
$160K |
| Oct 2026 |
$59K |
$339K |
$-280K |
$438K |
| Sep 2026 |
$78K |
$177K |
$-100K |
$702K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |