Income Breakdown
| TV Revenue | $185K |
| TV Placement Bonus | $37K |
| Matchday Revenue | $470 |
| Sponsorship | $7K |
| Merchandising | $110K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $600K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$339K |
$748K |
$-409K |
$-2.4M |
| Jan 2027 |
$346K |
$733K |
$-388K |
$-2.0M |
| Dec 2026 |
$342K |
$687K |
$-345K |
$-1.6M |
| Nov 2026 |
$345K |
$911K |
$-566K |
$-1.3M |
| Oct 2026 |
$337K |
$705K |
$-368K |
$-727K |
| Sep 2026 |
$352K |
$711K |
$-359K |
$-358K |
| Aug 2026 |
$0 |
$0 |
$0 |
$474 |