Income Breakdown
| TV Revenue | $171K |
| TV Placement Bonus | $75K |
| Matchday Revenue | $22K |
| Sponsorship | $72 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $106K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $77K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$270K |
$196K |
$73K |
$607K |
| Jan 2027 |
$274K |
$175K |
$99K |
$534K |
| Dec 2026 |
$215K |
$166K |
$49K |
$434K |
| Nov 2026 |
$183K |
$161K |
$21K |
$385K |
| Oct 2026 |
$186K |
$163K |
$23K |
$364K |
| Sep 2026 |
$234K |
$94K |
$141K |
$341K |
| Aug 2026 |
$0 |
$0 |
$0 |
$200K |