Income Breakdown
| TV Revenue | $238K |
| TV Placement Bonus | $117K |
| Matchday Revenue | $81K |
| Sponsorship | $290K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $565K |
| Prize Money | $0 |
| Loan Fees (In) | $171K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $44K |
| Transfer Amortization | $412K |
| Debt Interest | $79K |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $901K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$4.7M |
$6.5M |
$-1.8M |
$-19.4M |
| Feb 2029 |
$13.9M |
$5.0M |
$8.9M |
$-18.0M |
| Jan 2029 |
$4.6M |
$5.0M |
$-379K |
$-23.9M |
| Dec 2028 |
$4.6M |
$4.5M |
$138K |
$-23.8M |
| Nov 2028 |
$4.6M |
$4.9M |
$-259K |
$-24.3M |
| Oct 2028 |
$4.5M |
$8.2M |
$-3.7M |
$-24.4M |
| Sep 2028 |
$8.6M |
$5.0M |
$3.6M |
$-21.0M |
| Aug 2028 |
$19.9M |
$5.7M |
$14.2M |
$8.6M |
| Jul 2028 |
$7.4M |
$4.4M |
$3.0M |
$-5.5M |
| Jun 2028 |
$5.2M |
$5.3M |
$-111K |
$2.7M |
| May 2028 |
$5.5M |
$6.0M |
$-525K |
$2.7M |
| Apr 2028 |
$5.2M |
$6.5M |
$-1.3M |
$3.3M |