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) | $4K |
Expense Breakdown
| Player Wages | $193K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $95K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$6K |
$332K |
$-326K |
$-1.4M |
| Jan 2027 |
$2K |
$363K |
$-361K |
$-1.0M |
| Dec 2026 |
$21K |
$304K |
$-282K |
$-676K |
| Nov 2026 |
$2K |
$301K |
$-299K |
$-393K |
| Oct 2026 |
$13K |
$313K |
$-300K |
$-94K |
| Sep 2026 |
$11K |
$305K |
$-294K |
$206K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |