Income Breakdown
| TV Revenue | $85K |
| TV Placement Bonus | $37K |
| Matchday Revenue | $917 |
| Sponsorship | $861 |
| Merchandising | $16K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $810 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $168K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $82K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$140K |
$269K |
$-130K |
$-434K |
| Jan 2027 |
$141K |
$251K |
$-110K |
$-305K |
| Dec 2026 |
$150K |
$244K |
$-94K |
$-195K |
| Nov 2026 |
$152K |
$248K |
$-96K |
$-101K |
| Oct 2026 |
$149K |
$351K |
$-201K |
$-5K |
| Sep 2026 |
$132K |
$139K |
$-7K |
$197K |
| Aug 2026 |
$0 |
$0 |
$0 |
$203K |