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 | $316K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $89K |
| Facility Maintenance | $63K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$17K |
$510K |
$-492K |
$2.5M |
| Jan 2027 |
$265K |
$364K |
$-99K |
$3.0M |
| Dec 2026 |
$17K |
$364K |
$-348K |
$3.1M |
| Nov 2026 |
$17K |
$362K |
$-345K |
$3.4M |
| Oct 2026 |
$27K |
$382K |
$-355K |
$3.8M |
| Sep 2026 |
$3.0M |
$310K |
$2.6M |
$4.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.5M |