Income Breakdown
| TV Revenue | $136K |
| TV Placement Bonus | $15K |
| Matchday Revenue | $12K |
| Sponsorship | $4K |
| Merchandising | $49K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $212K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $120K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$219K |
$351K |
$-132K |
$-569K |
| Jan 2027 |
$223K |
$377K |
$-154K |
$-436K |
| Dec 2026 |
$232K |
$354K |
$-122K |
$-282K |
| Nov 2026 |
$258K |
$370K |
$-111K |
$-160K |
| Oct 2026 |
$218K |
$678K |
$-459K |
$-49K |
| Sep 2026 |
$215K |
$305K |
$-89K |
$411K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |