Income Breakdown
| TV Revenue | $509K |
| TV Placement Bonus | $112K |
| Matchday Revenue | $0 |
| Sponsorship | $698 |
| Merchandising | $51K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $346K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $239K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$684K |
$607K |
$78K |
$390K |
| Jan 2027 |
$674K |
$665K |
$10K |
$312K |
| Dec 2026 |
$697K |
$587K |
$110K |
$303K |
| Nov 2026 |
$718K |
$594K |
$124K |
$192K |
| Oct 2026 |
$754K |
$1.3M |
$-590K |
$69K |
| Sep 2026 |
$703K |
$543K |
$159K |
$659K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |