Income Breakdown
| TV Revenue | $133K |
| TV Placement Bonus | $60K |
| Matchday Revenue | $18K |
| Sponsorship | $5K |
| Merchandising | $58K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $990 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $156K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $130K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$276K |
$301K |
$-25K |
$487K |
| Jan 2027 |
$273K |
$375K |
$-102K |
$513K |
| Dec 2026 |
$278K |
$264K |
$14K |
$615K |
| Nov 2026 |
$255K |
$265K |
$-10K |
$601K |
| Oct 2026 |
$276K |
$277K |
$-1K |
$611K |
| Sep 2026 |
$319K |
$207K |
$112K |
$612K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |