Income Breakdown
| TV Revenue | $184K |
| TV Placement Bonus | $90K |
| Matchday Revenue | $30K |
| Sponsorship | $569 |
| Merchandising | $3K |
| Domestic Cup Prize | $29K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $234K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $104K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$341K |
$366K |
$-25K |
$-13K |
| Jan 2027 |
$278K |
$313K |
$-35K |
$12K |
| Dec 2026 |
$299K |
$286K |
$13K |
$47K |
| Nov 2026 |
$250K |
$304K |
$-54K |
$34K |
| Oct 2026 |
$243K |
$510K |
$-267K |
$88K |
| Sep 2026 |
$244K |
$189K |
$55K |
$355K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |