Income Breakdown
| TV Revenue | $132K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $13K |
| Sponsorship | $5K |
| Merchandising | $49K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $178K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $122K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$224K |
$310K |
$-86K |
$320K |
| Jan 2027 |
$218K |
$449K |
$-231K |
$407K |
| Dec 2026 |
$217K |
$203K |
$15K |
$637K |
| Nov 2026 |
$234K |
$205K |
$29K |
$622K |
| Oct 2026 |
$250K |
$212K |
$38K |
$594K |
| Sep 2026 |
$238K |
$182K |
$56K |
$556K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |