Income Breakdown
| TV Revenue | $633 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
Expense Breakdown
| Player Wages | $13K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $50K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4K |
$79K |
$-75K |
$13K |
| Jan 2027 |
$4K |
$78K |
$-74K |
$87K |
| Dec 2026 |
$3K |
$77K |
$-75K |
$161K |
| Nov 2026 |
$4K |
$79K |
$-74K |
$235K |
| Oct 2026 |
$982 |
$75K |
$-74K |
$310K |
| Sep 2026 |
$989 |
$117K |
$-116K |
$384K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |