Income Breakdown
| TV Revenue | $128K |
| TV Placement Bonus | $42K |
| Matchday Revenue | $12K |
| Sponsorship | $4K |
| 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 | $183K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $123K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$235K |
$322K |
$-87K |
$-439K |
| Jan 2027 |
$229K |
$336K |
$-107K |
$-352K |
| Dec 2026 |
$214K |
$333K |
$-119K |
$-245K |
| Nov 2026 |
$229K |
$342K |
$-113K |
$-126K |
| Oct 2026 |
$233K |
$668K |
$-436K |
$-13K |
| Sep 2026 |
$214K |
$292K |
$-78K |
$422K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |