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) | $2K |
Expense Breakdown
| Player Wages | $149K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $65K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$4K |
$257K |
$-253K |
$-1.1M |
| Jan 2027 |
$2K |
$282K |
$-279K |
$-800K |
| Dec 2026 |
$56K |
$245K |
$-189K |
$-521K |
| Nov 2026 |
$2K |
$236K |
$-234K |
$-332K |
| Oct 2026 |
$10K |
$255K |
$-245K |
$-98K |
| Sep 2026 |
$3K |
$156K |
$-153K |
$147K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |