Income Breakdown
| TV Revenue | $78K |
| TV Placement Bonus | $3K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $132K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $374K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $119K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$221K |
$519K |
$-297K |
$-638K |
| Jan 2027 |
$274K |
$294K |
$-20K |
$-341K |
| Dec 2026 |
$244K |
$450K |
$-206K |
$-320K |
| Nov 2026 |
$249K |
$513K |
$-265K |
$-114K |
| Oct 2026 |
$265K |
$400K |
$-135K |
$151K |
| Sep 2026 |
$240K |
$183K |
$57K |
$285K |
| Aug 2026 |
$0 |
$0 |
$0 |
$229K |