Income Breakdown
| TV Revenue | $58K |
| TV Placement Bonus | $6K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
Expense Breakdown
| Player Wages | $188K |
| Staff Wages | $41K |
| Transfer Amortization | $4K |
| Debt Interest | $2K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $50K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$87K |
$289K |
$-203K |
$-441K |
| Jan 2027 |
$70K |
$278K |
$-208K |
$-243K |
| Dec 2026 |
$70K |
$244K |
$-174K |
$-39K |
| Nov 2026 |
$73K |
$246K |
$-173K |
$130K |
| Oct 2026 |
$20K |
$225K |
$-205K |
$300K |
| Sep 2026 |
$60K |
$163K |
$-104K |
$546K |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |