Income Breakdown
| TV Revenue | $792 |
| TV Placement Bonus | $79 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $54K |
| Staff Wages | $16K |
| Transfer Amortization | $125 |
| Debt Interest | $4K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $50K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$5K |
$126K |
$-121K |
$-372K |
| Jan 2027 |
$3K |
$130K |
$-127K |
$-251K |
| Dec 2026 |
$3K |
$116K |
$-114K |
$-124K |
| Nov 2026 |
$3K |
$116K |
$-113K |
$-10K |
| Oct 2026 |
$144 |
$96K |
$-96K |
$103K |
| Sep 2026 |
$989 |
$96K |
$-95K |
$199K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |