Income Breakdown
| TV Revenue | $90 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $11 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $16K |
| Staff Wages | $14K |
| Transfer Amortization | $500 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $30K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$101 |
$62K |
$-62K |
$-169K |
| Jan 2027 |
$102 |
$63K |
$-63K |
$-108K |
| Dec 2026 |
$101 |
$60K |
$-59K |
$-45K |
| Nov 2026 |
$122 |
$60K |
$-60K |
$14K |
| Oct 2026 |
$122 |
$57K |
$-57K |
$73K |
| Sep 2026 |
$123 |
$47K |
$-47K |
$129K |
| Aug 2026 |
$0 |
$0 |
$0 |
$200K |