Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $28K |
| Sponsorship | $219K |
| Merchandising | $1.8M |
| 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 | $38K |
| Transfer Amortization | $264K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$7.0M |
$5.6M |
$1.4M |
$65.7M |
| Mar 2029 |
$6.9M |
$6.8M |
$89K |
$64.0M |
| Feb 2029 |
$7.3M |
$6.9M |
$345K |
$63.7M |
| Jan 2029 |
$10.6M |
$5.6M |
$5.0M |
$63.0M |
| Dec 2028 |
$16.7M |
$9.1M |
$7.6M |
$57.8M |
| Nov 2028 |
$13.5M |
$7.1M |
$6.4M |
$49.9M |
| Oct 2028 |
$10.3M |
$8.9M |
$1.4M |
$43.3M |
| Sep 2028 |
$22.7M |
$6.3M |
$16.4M |
$41.6M |
| Aug 2028 |
$5.7M |
$6.1M |
$-403K |
$27.2M |
| Jul 2028 |
$5.8M |
$5.1M |
$720K |
$27.4M |
| Jun 2028 |
$7.8M |
$4.7M |
$3.0M |
$29.5M |
| May 2028 |
$5.9M |
$6.3M |
$-414K |
$26.4M |