Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $26K |
| Sponsorship | $265K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $33K |
| Transfer Amortization | $34K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$6.6M |
$4.7M |
$1.9M |
$58.0M |
| Feb 2029 |
$6.2M |
$4.8M |
$1.4M |
$56.1M |
| Jan 2029 |
$6.5M |
$4.4M |
$2.1M |
$54.7M |
| Dec 2028 |
$6.9M |
$4.7M |
$2.2M |
$52.6M |
| Nov 2028 |
$6.3M |
$4.6M |
$1.7M |
$50.3M |
| Oct 2028 |
$6.1M |
$5.3M |
$765K |
$48.6M |
| Sep 2028 |
$5.6M |
$4.6M |
$1.0M |
$47.8M |
| Aug 2028 |
$5.4M |
$5.0M |
$412K |
$47.6M |
| Jul 2028 |
$7.0M |
$5.0M |
$2.0M |
$47.2M |
| Jun 2028 |
$6.5M |
$3.6M |
$3.0M |
$45.2M |
| May 2028 |
$5.5M |
$4.5M |
$979K |
$42.3M |
| Apr 2028 |
$5.5M |
$3.6M |
$1.8M |
$41.3M |