Income Breakdown
| TV Revenue | $148K |
| TV Placement Bonus | $56K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $37K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $352K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $219K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$243K |
$592K |
$-349K |
$-416K |
| Jan 2027 |
$247K |
$580K |
$-333K |
$-67K |
| Dec 2026 |
$287K |
$317K |
$-31K |
$266K |
| Nov 2026 |
$245K |
$317K |
$-72K |
$297K |
| Oct 2026 |
$260K |
$372K |
$-112K |
$369K |
| Sep 2026 |
$206K |
$325K |
$-119K |
$481K |
| Aug 2026 |
$0 |
$0 |
$0 |
$600K |