Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $88K |
| Sponsorship | $58K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $47K |
| Transfer Amortization | $231K |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$6.3M |
$5.3M |
$1.0M |
$53.2M |
| Mar 2029 |
$7.3M |
$5.1M |
$2.2M |
$52.0M |
| Feb 2029 |
$6.4M |
$5.0M |
$1.4M |
$50.6M |
| Jan 2029 |
$6.8M |
$5.0M |
$1.8M |
$48.9M |
| Dec 2028 |
$7.1M |
$4.9M |
$2.2M |
$46.9M |
| Nov 2028 |
$6.2M |
$4.6M |
$1.6M |
$44.5M |
| Oct 2028 |
$6.0M |
$5.2M |
$889K |
$42.7M |
| Sep 2028 |
$7.2M |
$5.7M |
$1.5M |
$42.9M |
| Aug 2028 |
$7.8M |
$3.9M |
$3.9M |
$42.1M |
| Jul 2028 |
$5.5M |
$3.6M |
$2.0M |
$41.2M |
| Jun 2028 |
$4.6M |
$3.3M |
$1.3M |
$39.1M |
| May 2028 |
$4.6M |
$4.4M |
$242K |
$37.7M |