Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $690K |
| Matchday Revenue | $5K |
| Sponsorship | $31K |
| Merchandising | $392K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $35K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $641K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$3.2M |
$2.0M |
$1.3M |
$19.1M |
| Mar 2029 |
$3.1M |
$2.1M |
$1.0M |
$17.8M |
| Feb 2029 |
$3.3M |
$2.1M |
$1.2M |
$16.7M |
| Jan 2029 |
$3.3M |
$2.3M |
$1.0M |
$15.5M |
| Dec 2028 |
$3.2M |
$2.0M |
$1.1M |
$14.4M |
| Nov 2028 |
$3.0M |
$2.0M |
$995K |
$13.3M |
| Oct 2028 |
$3.7M |
$2.4M |
$1.3M |
$12.3M |
| Sep 2028 |
$3.4M |
$2.1M |
$1.3M |
$11.0M |
| Aug 2028 |
$3.2M |
$2.1M |
$1.1M |
$9.7M |
| Jul 2028 |
$3.2M |
$1.8M |
$1.4M |
$35.3M |
| Jun 2028 |
$3.7M |
$1.8M |
$1.9M |
$33.9M |
| May 2028 |
$3.2M |
$2.2M |
$968K |
$32.0M |