Income Breakdown
| TV Revenue | $144K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $48K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $361K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $197K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$263K |
$586K |
$-322K |
$4K |
| Jan 2027 |
$270K |
$566K |
$-296K |
$326K |
| Dec 2026 |
$328K |
$349K |
$-21K |
$622K |
| Nov 2026 |
$274K |
$361K |
$-86K |
$643K |
| Oct 2026 |
$279K |
$344K |
$-65K |
$729K |
| Sep 2026 |
$345K |
$351K |
$-6K |
$794K |
| Aug 2026 |
$0 |
$0 |
$0 |
$800K |