Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $728K |
| Matchday Revenue | $41K |
| Sponsorship | $127K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $58K |
| Transfer Amortization | $24K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$5.7M |
$4.4M |
$1.3M |
$66.0M |
| Feb 2029 |
$5.9M |
$6.0M |
$-93K |
$64.7M |
| Jan 2029 |
$6.3M |
$5.2M |
$1.1M |
$65.0M |
| Dec 2028 |
$6.0M |
$4.9M |
$1.1M |
$63.9M |
| Nov 2028 |
$5.9M |
$4.7M |
$1.2M |
$62.8M |
| Oct 2028 |
$5.8M |
$5.7M |
$115K |
$61.6M |
| Sep 2028 |
$5.9M |
$5.8M |
$73K |
$61.5M |
| Aug 2028 |
$6.4M |
$5.8M |
$567K |
$61.4M |
| Jul 2028 |
$7.2M |
$4.3M |
$2.8M |
$60.9M |
| Jun 2028 |
$9.2M |
$4.0M |
$5.2M |
$58.0M |
| May 2028 |
$6.5M |
$4.1M |
$2.4M |
$53.1M |
| Apr 2028 |
$7.2M |
$4.1M |
$3.0M |
$50.6M |