Income Breakdown
| TV Revenue | $684K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $787 |
| Sponsorship | $981 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $393K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $147K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$704K |
$561K |
$143K |
$884K |
| Jan 2027 |
$826K |
$589K |
$238K |
$741K |
| Dec 2026 |
$809K |
$586K |
$223K |
$503K |
| Nov 2026 |
$799K |
$609K |
$190K |
$280K |
| Oct 2026 |
$784K |
$1.4M |
$-650K |
$90K |
| Sep 2026 |
$767K |
$408K |
$359K |
$740K |
| Aug 2026 |
$0 |
$0 |
$0 |
$381K |