Income Breakdown
| TV Revenue | $819K |
| TV Placement Bonus | $198K |
| Matchday Revenue | $325K |
| Sponsorship | $449K |
| Merchandising | $4.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $581K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $61K |
| Transfer Amortization | $1.2M |
| Debt Interest | $0 |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$12.2M |
$7.6M |
$4.6M |
$37.7M |
| Feb 2029 |
$6.3M |
$7.1M |
$-851K |
$31.9M |
| Jan 2029 |
$7.0M |
$7.4M |
$-408K |
$31.6M |
| Dec 2028 |
$6.4M |
$7.3M |
$-920K |
$30.8M |
| Nov 2028 |
$6.7M |
$6.7M |
$-79K |
$30.5M |
| Oct 2028 |
$6.2M |
$17.1M |
$-10.9M |
$29.4M |
| Sep 2028 |
$56.7M |
$7.3M |
$49.4M |
$39.1M |
| Aug 2028 |
$11.6M |
$7.0M |
$4.6M |
$-8.0M |
| Jul 2028 |
$8.3M |
$7.5M |
$820K |
$-13.7M |
| Jun 2028 |
$6.5M |
$8.2M |
$-1.7M |
$-15.4M |
| May 2028 |
$6.6M |
$8.8M |
$-2.2M |
$-14.9M |
| Apr 2028 |
$6.6M |
$9.2M |
$-2.6M |
$-13.8M |