Income Breakdown
| TV Revenue | $145K |
| TV Placement Bonus | $54K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $63K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $385K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $204K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$263K |
$617K |
$-354K |
$-1.4M |
| Jan 2027 |
$268K |
$631K |
$-363K |
$-1.0M |
| Dec 2026 |
$312K |
$584K |
$-272K |
$-685K |
| Nov 2026 |
$275K |
$583K |
$-308K |
$-413K |
| Oct 2026 |
$284K |
$1.3M |
$-1.0M |
$-105K |
| Sep 2026 |
$285K |
$386K |
$-101K |
$899K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |