Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $522K |
| Matchday Revenue | $0 |
| Sponsorship | $10K |
| Merchandising | $90K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $324K |
| Staff Wages | $29K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $351K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$1.9M |
$709K |
$1.2M |
$13.5M |
| Mar 2029 |
$1.5M |
$587K |
$899K |
$22.4M |
| Feb 2029 |
$1.5M |
$636K |
$858K |
$21.5M |
| Jan 2029 |
$1.6M |
$614K |
$994K |
$20.7M |
| Dec 2028 |
$1.7M |
$597K |
$1.1M |
$19.7M |
| Nov 2028 |
$1.5M |
$594K |
$917K |
$18.6M |
| Oct 2028 |
$1.6M |
$707K |
$854K |
$17.6M |
| Sep 2028 |
$1.5M |
$678K |
$832K |
$16.8M |
| Aug 2028 |
$1.6M |
$692K |
$885K |
$15.9M |
| Jul 2028 |
$1.5M |
$664K |
$837K |
$15.1M |
| Jun 2028 |
$1.5M |
$656K |
$875K |
$14.2M |
| May 2028 |
$1.4M |
$797K |
$635K |
$13.3M |