Income Breakdown
| TV Revenue | $512K |
| TV Placement Bonus | $38K |
| Matchday Revenue | $0 |
| Sponsorship | $674 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $390K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $787 |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $169K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$606K |
$585K |
$21K |
$-160K |
| Jan 2027 |
$588K |
$674K |
$-87K |
$-180K |
| Dec 2026 |
$607K |
$579K |
$28K |
$-93K |
| Nov 2026 |
$656K |
$588K |
$68K |
$-121K |
| Oct 2026 |
$654K |
$1.3M |
$-674K |
$-189K |
| Sep 2026 |
$655K |
$570K |
$85K |
$485K |
| Aug 2026 |
$0 |
$0 |
$0 |
$400K |