Income Breakdown
| TV Revenue | $728K |
| TV Placement Bonus | $475K |
| Matchday Revenue | $8K |
| Sponsorship | $8K |
| Merchandising | $66K |
| Domestic Cup Prize | $122K |
| Continental Prize | $0 |
| Parachute Payment | $4.7M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $821K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2027 |
$6.1M |
$2.6M |
$3.5M |
$34.0M |
| Apr 2027 |
$6.0M |
$2.4M |
$3.6M |
$30.5M |
| Mar 2027 |
$5.6M |
$2.4M |
$3.2M |
$26.9M |
| Feb 2027 |
$6.1M |
$2.3M |
$3.8M |
$29.4M |
| Jan 2027 |
$12.9M |
$2.3M |
$10.6M |
$25.6M |
| Dec 2026 |
$6.1M |
$2.3M |
$3.9M |
$15.0M |
| Nov 2026 |
$6.0M |
$2.5M |
$3.5M |
$11.1M |
| Oct 2026 |
$6.1M |
$3.8M |
$2.2M |
$7.6M |
| Sep 2026 |
$6.8M |
$1.9M |
$4.9M |
$5.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |