Income Breakdown
| TV Revenue | $154K |
| TV Placement Bonus | $57K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $52K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $484K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $199K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$265K |
$707K |
$-442K |
$-604K |
| Jan 2027 |
$268K |
$982K |
$-713K |
$-163K |
| Dec 2026 |
$306K |
$336K |
$-30K |
$550K |
| Nov 2026 |
$263K |
$425K |
$-162K |
$581K |
| Oct 2026 |
$278K |
$331K |
$-52K |
$743K |
| Sep 2026 |
$289K |
$293K |
$-4K |
$796K |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |