Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $548K |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $876K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $53K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $43K |
| Transfer Amortization | $173K |
| Debt Interest | $45K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $765K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$2.9M |
$6.2M |
$-3.3M |
$-12.0M |
| Feb 2029 |
$2.9M |
$3.3M |
$-476K |
$-8.9M |
| Jan 2029 |
$2.9M |
$3.1M |
$-240K |
$-8.6M |
| Dec 2028 |
$3.2M |
$3.2M |
$48K |
$-8.6M |
| Nov 2028 |
$2.9M |
$3.0M |
$-123K |
$-8.8M |
| Oct 2028 |
$4.2M |
$4.2M |
$588 |
$-8.8M |
| Sep 2028 |
$3.4M |
$4.3M |
$-880K |
$-9.0M |
| Aug 2028 |
$4.1M |
$4.9M |
$-823K |
$-8.3M |
| Jul 2028 |
$3.2M |
$4.2M |
$-1.0M |
$-7.7M |
| Jun 2028 |
$3.3M |
$4.5M |
$-1.2M |
$-6.8M |
| May 2028 |
$2.9M |
$4.6M |
$-1.7M |
$-5.8M |
| Apr 2028 |
$3.0M |
$3.5M |
$-485K |
$-4.3M |