Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $226K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $53K |
| Transfer Amortization | $51K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$8.1M |
$5.8M |
$2.3M |
$79.3M |
| Feb 2029 |
$9.9M |
$5.4M |
$4.5M |
$77.0M |
| Jan 2029 |
$9.3M |
$5.2M |
$4.1M |
$72.5M |
| Dec 2028 |
$10.0M |
$5.4M |
$4.6M |
$68.4M |
| Nov 2028 |
$9.2M |
$5.3M |
$3.9M |
$63.7M |
| Oct 2028 |
$7.5M |
$6.1M |
$1.4M |
$59.7M |
| Sep 2028 |
$10.2M |
$4.9M |
$5.3M |
$58.3M |
| Aug 2028 |
$7.1M |
$5.1M |
$2.0M |
$53.0M |
| Jul 2028 |
$11.1M |
$5.0M |
$6.1M |
$50.9M |
| Jun 2028 |
$6.1M |
$4.6M |
$1.6M |
$44.7M |
| May 2028 |
$6.2M |
$4.6M |
$1.6M |
$43.1M |
| Apr 2028 |
$6.2M |
$4.7M |
$1.5M |
$41.4M |