Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $759K |
| Matchday Revenue | $372K |
| Sponsorship | $128K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $137K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $54K |
| Transfer Amortization | $80K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $902K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$4.6M |
$4.8M |
$-226K |
$34.8M |
| Feb 2029 |
$5.4M |
$4.0M |
$1.4M |
$35.0M |
| Jan 2029 |
$4.4M |
$3.9M |
$430K |
$33.5M |
| Dec 2028 |
$4.5M |
$3.8M |
$653K |
$33.0M |
| Nov 2028 |
$4.3M |
$3.8M |
$560K |
$32.3M |
| Oct 2028 |
$4.0M |
$4.2M |
$-150K |
$31.6M |
| Sep 2028 |
$4.4M |
$3.3M |
$1.1M |
$31.7M |
| Aug 2028 |
$4.1M |
$3.6M |
$541K |
$30.5M |
| Jul 2028 |
$4.0M |
$2.8M |
$1.2M |
$29.9M |
| Jun 2028 |
$5.6M |
$2.9M |
$2.7M |
$30.5M |
| May 2028 |
$4.1M |
$2.9M |
$1.2M |
$27.8M |
| Apr 2028 |
$4.5M |
$2.8M |
$1.7M |
$26.5M |