Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $138K |
| Matchday Revenue | $5K |
| Sponsorship | $45K |
| Merchandising | $447K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $18K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $725K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$4.0M |
$2.6M |
$1.4M |
$78.0M |
| Mar 2029 |
$4.1M |
$3.3M |
$750K |
$76.6M |
| Feb 2029 |
$5.6M |
$3.1M |
$2.5M |
$75.8M |
| Jan 2029 |
$5.9M |
$3.3M |
$2.6M |
$73.3M |
| Dec 2028 |
$5.6M |
$3.3M |
$2.4M |
$70.7M |
| Nov 2028 |
$5.7M |
$3.5M |
$2.2M |
$68.4M |
| Oct 2028 |
$5.8M |
$4.3M |
$1.5M |
$66.1M |
| Sep 2028 |
$8.6M |
$3.9M |
$4.7M |
$64.6M |
| Aug 2028 |
$4.5M |
$2.6M |
$1.9M |
$59.9M |
| Jul 2028 |
$4.5M |
$2.9M |
$1.6M |
$58.0M |
| Jun 2028 |
$5.6M |
$2.5M |
$3.1M |
$56.3M |
| May 2028 |
$4.6M |
$2.9M |
$1.7M |
$53.3M |