Income Breakdown
| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
Expense Breakdown
| Player Wages | $133K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $65K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$8K |
$238K |
$-230K |
$-1.1M |
| Jan 2027 |
$2K |
$248K |
$-246K |
$-831K |
| Dec 2026 |
$43K |
$203K |
$-159K |
$-585K |
| Nov 2026 |
$2K |
$201K |
$-199K |
$-426K |
| Oct 2026 |
$11K |
$332K |
$-321K |
$-227K |
| Sep 2026 |
$19K |
$224K |
$-205K |
$95K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |