Income Breakdown
| TV Revenue | $11K |
| TV Placement Bonus | $2K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $111K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $96K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$17K |
$240K |
$-223K |
$2.1M |
| Jan 2027 |
$39K |
$237K |
$-197K |
$2.3M |
| Dec 2026 |
$136K |
$249K |
$-113K |
$2.5M |
| Nov 2026 |
$17K |
$243K |
$-227K |
$2.6M |
| Oct 2026 |
$22K |
$301K |
$-278K |
$2.8M |
| Sep 2026 |
$2.9M |
$245K |
$2.7M |
$3.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$400K |