Income Breakdown
| TV Revenue | $133K |
| TV Placement Bonus | $80K |
| Matchday Revenue | $18K |
| Sponsorship | $5K |
| Merchandising | $64K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $343K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$301K |
$497K |
$-196K |
$-1.4M |
| Jan 2027 |
$292K |
$439K |
$-148K |
$-1.2M |
| Dec 2026 |
$290K |
$416K |
$-126K |
$-1.1M |
| Nov 2026 |
$275K |
$480K |
$-205K |
$-957K |
| Oct 2026 |
$294K |
$1.5M |
$-1.2M |
$-751K |
| Sep 2026 |
$344K |
$408K |
$-65K |
$435K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |