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 | $347K |
| Staff Wages | $45K |
| Transfer Amortization | $4K |
| Debt Interest | $44 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $25K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$17K |
$420K |
$-403K |
$-15K |
| Jan 2027 |
$192K |
$372K |
$-179K |
$384K |
| Dec 2026 |
$17K |
$368K |
$-351K |
$560K |
| Nov 2026 |
$17K |
$366K |
$-349K |
$907K |
| Oct 2026 |
$17K |
$417K |
$-400K |
$1.3M |
| Sep 2026 |
$194K |
$355K |
$-162K |
$1.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.0M |