Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $249K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $80K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$6.3M |
$5.7M |
$526K |
$109.5M |
| Mar 2029 |
$6.3M |
$5.0M |
$1.3M |
$109.0M |
| Feb 2029 |
$10.2M |
$5.4M |
$4.8M |
$107.6M |
| Jan 2029 |
$6.9M |
$5.0M |
$1.9M |
$102.8M |
| Dec 2028 |
$6.4M |
$6.1M |
$283K |
$100.8M |
| Nov 2028 |
$6.4M |
$5.2M |
$1.2M |
$100.4M |
| Oct 2028 |
$6.8M |
$6.2M |
$625K |
$99.1M |
| Sep 2028 |
$6.5M |
$5.9M |
$522K |
$98.5M |
| Aug 2028 |
$7.3M |
$6.3M |
$1.0M |
$97.9M |
| Jul 2028 |
$17.5M |
$5.1M |
$12.4M |
$96.8M |
| Jun 2028 |
$12.0M |
$4.8M |
$7.2M |
$84.4M |
| May 2028 |
$7.3M |
$5.3M |
$2.0M |
$77.1M |