Income Breakdown
| TV Revenue | $141K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $20K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $553K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $98K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$193K |
$674K |
$-480K |
$-340K |
| Jan 2027 |
$198K |
$302K |
$-104K |
$140K |
| Dec 2026 |
$222K |
$303K |
$-81K |
$245K |
| Nov 2026 |
$201K |
$304K |
$-102K |
$326K |
| Oct 2026 |
$205K |
$317K |
$-112K |
$428K |
| Sep 2026 |
$306K |
$266K |
$40K |
$540K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |