Income Breakdown
| TV Revenue | $15K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $83K |
Expense Breakdown
| Player Wages | $434K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $98K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$99K |
$579K |
$-481K |
$1.1M |
| Jan 2027 |
$109K |
$585K |
$-476K |
$1.5M |
| Dec 2026 |
$15K |
$586K |
$-571K |
$2.0M |
| Nov 2026 |
$15K |
$588K |
$-572K |
$2.6M |
| Oct 2026 |
$24K |
$704K |
$-679K |
$3.2M |
| Sep 2026 |
$364K |
$532K |
$-168K |
$3.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$4.0M |