Income Breakdown
| TV Revenue | $16K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $359K |
| Staff Wages | $46K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$17K |
$491K |
$-474K |
$395K |
| Jan 2027 |
$158K |
$491K |
$-333K |
$867K |
| Dec 2026 |
$17K |
$525K |
$-508K |
$1.2M |
| Nov 2026 |
$17K |
$524K |
$-507K |
$1.7M |
| Oct 2026 |
$21K |
$540K |
$-519K |
$2.2M |
| Sep 2026 |
$303K |
$469K |
$-166K |
$2.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.0M |