Income Breakdown
| TV Revenue | $133K |
| TV Placement Bonus | $49K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $57K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $195K |
| Staff Wages | $18K |
| Transfer Amortization | $2K |
| Debt Interest | $5K |
| Loan Fees (Out) | $192 |
| Facility Maintenance | $126K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$244K |
$345K |
$-101K |
$-1.1M |
| Jan 2027 |
$244K |
$367K |
$-123K |
$-972K |
| Dec 2026 |
$256K |
$346K |
$-90K |
$-850K |
| Nov 2026 |
$273K |
$396K |
$-122K |
$-762K |
| Oct 2026 |
$298K |
$1.3M |
$-1.0M |
$-642K |
| Sep 2026 |
$361K |
$391K |
$-30K |
$390K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |