Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $73K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $38K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$7.7M |
$3.9M |
$3.8M |
$128.8M |
| Feb 2029 |
$7.7M |
$3.8M |
$3.9M |
$139.8M |
| Jan 2029 |
$13.3M |
$3.2M |
$10.1M |
$135.9M |
| Dec 2028 |
$7.5M |
$3.2M |
$4.3M |
$125.8M |
| Nov 2028 |
$7.6M |
$3.1M |
$4.5M |
$121.4M |
| Oct 2028 |
$8.9M |
$3.8M |
$5.1M |
$116.9M |
| Sep 2028 |
$7.7M |
$3.6M |
$4.0M |
$111.8M |
| Aug 2028 |
$7.6M |
$3.7M |
$3.9M |
$107.8M |
| Jul 2028 |
$8.2M |
$3.6M |
$4.7M |
$103.9M |
| Jun 2028 |
$7.7M |
$3.1M |
$4.6M |
$99.2M |
| May 2028 |
$7.3M |
$3.3M |
$4.0M |
$94.6M |
| Apr 2028 |
$8.2M |
$3.3M |
$5.0M |
$90.6M |