Income Breakdown
| TV Revenue | $256K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $5K |
| Sponsorship | $3K |
| Merchandising | $98K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $26K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $399K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $127K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$399K |
$550K |
$-151K |
$9.0M |
| Jan 2027 |
$444K |
$540K |
$-95K |
$9.2M |
| Dec 2026 |
$391K |
$545K |
$-155K |
$9.3M |
| Nov 2026 |
$408K |
$565K |
$-157K |
$9.4M |
| Oct 2026 |
$462K |
$1.5M |
$-1.1M |
$9.6M |
| Sep 2026 |
$382K |
$458K |
$-76K |
$10.6M |
| Aug 2026 |
$0 |
$0 |
$0 |
$12.0M |