Income Breakdown
| TV Revenue | $230K |
| TV Placement Bonus | $6K |
| Matchday Revenue | $1.3M |
| Sponsorship | $487K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $130K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $69K |
| Transfer Amortization | $275K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.2M |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$5.5M |
$6.5M |
$-1.0M |
$18.1M |
| Feb 2029 |
$6.0M |
$4.6M |
$1.4M |
$18.9M |
| Jan 2029 |
$5.2M |
$3.8M |
$1.5M |
$18.8M |
| Dec 2028 |
$5.2M |
$3.6M |
$1.6M |
$17.1M |
| Nov 2028 |
$6.0M |
$3.7M |
$2.3M |
$15.2M |
| Oct 2028 |
$5.4M |
$5.8M |
$-322K |
$12.7M |
| Sep 2028 |
$29.1M |
$4.3M |
$24.8M |
$12.7M |
| Aug 2028 |
$5.8M |
$3.2M |
$2.6M |
$64.4M |
| Jul 2028 |
$5.9M |
$2.8M |
$3.1M |
$66.1M |
| Jun 2028 |
$6.5M |
$3.5M |
$3.0M |
$66.4M |
| May 2028 |
$6.1M |
$3.3M |
$2.8M |
$63.3M |
| Apr 2028 |
$7.0M |
$3.5M |
$3.6M |
$60.5M |