Income Breakdown
| TV Revenue | $45K |
| TV Placement Bonus | $10K |
| Matchday Revenue | $18K |
| Sponsorship | $5K |
| Merchandising | $50K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $750 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $149K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$128K |
$277K |
$-149K |
$-588K |
| Jan 2027 |
$116K |
$310K |
$-193K |
$-440K |
| Dec 2026 |
$128K |
$251K |
$-123K |
$-246K |
| Nov 2026 |
$118K |
$265K |
$-147K |
$-123K |
| Oct 2026 |
$127K |
$511K |
$-384K |
$24K |
| Sep 2026 |
$147K |
$239K |
$-92K |
$408K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |