Income Breakdown
| TV Revenue | $512K |
| TV Placement Bonus | $81K |
| Matchday Revenue | $9K |
| Sponsorship | $71K |
| Merchandising | $798K |
| Domestic Cup Prize | $154K |
| Continental Prize | $0 |
| Parachute Payment | $1.4M |
| Prize Money | $0 |
| Loan Fees (In) | $99K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $36K |
| Transfer Amortization | $854 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $599K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$3.1M |
$3.5M |
$-384K |
$37.1M |
| Mar 2029 |
$3.1M |
$3.1M |
$-14K |
$37.5M |
| Feb 2029 |
$3.9M |
$4.1M |
$-150K |
$41.0M |
| Jan 2029 |
$5.3M |
$3.2M |
$2.0M |
$41.2M |
| Dec 2028 |
$3.9M |
$3.0M |
$991K |
$39.2M |
| Nov 2028 |
$3.9M |
$2.8M |
$1.1M |
$38.2M |
| Oct 2028 |
$4.1M |
$3.6M |
$426K |
$37.0M |
| Sep 2028 |
$4.1M |
$3.5M |
$579K |
$36.6M |
| Aug 2028 |
$4.1M |
$5.8M |
$-1.6M |
$36.0M |
| Jul 2028 |
$4.1M |
$3.2M |
$928K |
$37.7M |
| Jun 2028 |
$4.0M |
$3.1M |
$917K |
$36.7M |
| May 2028 |
$4.0M |
$3.4M |
$686K |
$35.8M |