Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $28K |
| Sponsorship | $108K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $561K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $109K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $63K |
| Transfer Amortization | $207K |
| Debt Interest | $0 |
| Loan Fees (Out) | $58K |
| Facility Maintenance | $935K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$5.0M |
$5.7M |
$-666K |
$25.5M |
| Feb 2029 |
$5.6M |
$5.6M |
$66K |
$26.0M |
| Jan 2029 |
$4.5M |
$5.7M |
$-1.1M |
$26.5M |
| Dec 2028 |
$4.1M |
$4.9M |
$-809K |
$27.5M |
| Nov 2028 |
$4.2M |
$5.1M |
$-901K |
$28.1M |
| Oct 2028 |
$3.7M |
$5.5M |
$-1.7M |
$28.8M |
| Sep 2028 |
$5.6M |
$4.2M |
$1.4M |
$30.4M |
| Aug 2028 |
$4.1M |
$4.1M |
$-8K |
$29.2M |
| Jul 2028 |
$4.0M |
$3.4M |
$576K |
$33.6M |
| Jun 2028 |
$5.5M |
$3.4M |
$2.2M |
$38.4M |
| May 2028 |
$4.0M |
$3.3M |
$735K |
$36.2M |
| Apr 2028 |
$4.0M |
$3.9M |
$180K |
$35.5M |