Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $3K |
| Merchandising | $703 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $637 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $85K |
| Facility Maintenance | $122K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$68K |
$1.2M |
$-1.2M |
$16.9M |
| Jan 2027 |
$101K |
$1.1M |
$-1.0M |
$18.1M |
| Dec 2026 |
$18K |
$1.1M |
$-1.0M |
$19.2M |
| Nov 2026 |
$14K |
$1.1M |
$-1.1M |
$20.2M |
| Oct 2026 |
$384K |
$2.3M |
$-1.9M |
$21.3M |
| Sep 2026 |
$1.2M |
$942K |
$225K |
$23.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$23.0M |