Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $368K |
| Matchday Revenue | $0 |
| Sponsorship | $34K |
| Merchandising | $844K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $39K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $751K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$3.5M |
$3.7M |
$-154K |
$17.1M |
| Feb 2029 |
$4.1M |
$4.6M |
$-511K |
$52.1M |
| Jan 2029 |
$8.6M |
$2.8M |
$5.7M |
$52.6M |
| Dec 2028 |
$7.0M |
$3.0M |
$4.0M |
$46.9M |
| Nov 2028 |
$7.0M |
$2.9M |
$4.1M |
$42.8M |
| Oct 2028 |
$5.5M |
$2.8M |
$2.8M |
$38.7M |
| Sep 2028 |
$7.1M |
$3.3M |
$3.8M |
$35.9M |
| Aug 2028 |
$4.1M |
$3.8M |
$282K |
$32.1M |
| Jul 2028 |
$4.3M |
$3.1M |
$1.2M |
$31.8M |
| Jun 2028 |
$4.1M |
$3.1M |
$1.0M |
$30.6M |
| May 2028 |
$4.3M |
$3.6M |
$702K |
$29.6M |
| Apr 2028 |
$3.7M |
$3.0M |
$711K |
$28.9M |