Income Breakdown
| TV Revenue | $133K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $49K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $207K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $867 |
| Facility Maintenance | $118K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$199K |
$344K |
$-146K |
$-600K |
| Jan 2027 |
$199K |
$370K |
$-171K |
$-455K |
| Dec 2026 |
$207K |
$348K |
$-141K |
$-283K |
| Nov 2026 |
$213K |
$361K |
$-148K |
$-143K |
| Oct 2026 |
$308K |
$797K |
$-489K |
$5K |
| Sep 2026 |
$269K |
$276K |
$-6K |
$494K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |