Income Breakdown
| TV Revenue | $906K |
| TV Placement Bonus | $302K |
| Matchday Revenue | $970K |
| Sponsorship | $402K |
| Merchandising | $4.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.2M |
| Staff Wages | $42K |
| Transfer Amortization | $417K |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$6.6M |
$9.8M |
$-3.2M |
$-4.3M |
| Mar 2029 |
$6.6M |
$6.7M |
$-185K |
$-1.4M |
| Feb 2029 |
$6.8M |
$8.6M |
$-1.8M |
$-1.7M |
| Jan 2029 |
$7.2M |
$7.0M |
$148K |
$-258K |
| Dec 2028 |
$7.6M |
$7.2M |
$367K |
$-823K |
| Nov 2028 |
$6.6M |
$7.0M |
$-441K |
$-1.6M |
| Oct 2028 |
$6.5M |
$8.4M |
$-2.0M |
$-1.6M |
| Sep 2028 |
$18.2M |
$9.5M |
$8.7M |
$-23K |
| Aug 2028 |
$5.5M |
$6.6M |
$-1.0M |
$-4.8M |
| Jul 2028 |
$6.4M |
$6.8M |
$-400K |
$-4.1M |
| Jun 2028 |
$7.1M |
$7.5M |
$-321K |
$-4.1M |
| May 2028 |
$6.3M |
$8.8M |
$-2.5M |
$-4.1M |