Income Breakdown
| TV Revenue | $751K |
| TV Placement Bonus | $305K |
| Matchday Revenue | $0 |
| Sponsorship | $118K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $30K |
| Transfer Amortization | $47K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $869K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$4.2M |
$3.3M |
$863K |
$150.3M |
| Feb 2029 |
$8.4M |
$4.4M |
$4.0M |
$149.4M |
| Jan 2029 |
$12.6M |
$6.4M |
$6.2M |
$145.3M |
| Dec 2028 |
$8.1M |
$3.8M |
$4.3M |
$140.9M |
| Nov 2028 |
$8.9M |
$3.6M |
$5.2M |
$136.6M |
| Oct 2028 |
$9.0M |
$4.0M |
$5.0M |
$131.3M |
| Sep 2028 |
$9.1M |
$5.4M |
$3.7M |
$126.3M |
| Aug 2028 |
$8.7M |
$5.3M |
$3.5M |
$122.5M |
| Jul 2028 |
$9.2M |
$5.2M |
$3.9M |
$119.0M |
| Jun 2028 |
$8.8M |
$4.0M |
$4.8M |
$115.1M |
| May 2028 |
$14.6M |
$4.7M |
$9.9M |
$110.3M |
| Apr 2028 |
$14.6M |
$4.1M |
$10.5M |
$100.4M |