Income Breakdown
| TV Revenue | $45K |
| TV Placement Bonus | $3K |
| Matchday Revenue | $14K |
| Sponsorship | $4K |
| Merchandising | $47K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $217K |
| Staff Wages | $17K |
| Transfer Amortization | $1K |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $108K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$118K |
$346K |
$-228K |
$-568K |
| Jan 2027 |
$111K |
$284K |
$-173K |
$-341K |
| Dec 2026 |
$118K |
$281K |
$-163K |
$-169K |
| Nov 2026 |
$115K |
$292K |
$-177K |
$-7K |
| Oct 2026 |
$121K |
$304K |
$-183K |
$169K |
| Sep 2026 |
$131K |
$205K |
$-74K |
$350K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |