Income Breakdown
| TV Revenue | $10K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
Expense Breakdown
| Player Wages | $174K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$13K |
$310K |
$-298K |
$-1.3M |
| Jan 2027 |
$11K |
$343K |
$-332K |
$-978K |
| Dec 2026 |
$35K |
$300K |
$-265K |
$-645K |
| Nov 2026 |
$11K |
$297K |
$-287K |
$-381K |
| Oct 2026 |
$8K |
$296K |
$-288K |
$-94K |
| Sep 2026 |
$3K |
$309K |
$-306K |
$194K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |