Income Breakdown
| TV Revenue | $201K |
| TV Placement Bonus | $79K |
| Matchday Revenue | $0 |
| Sponsorship | $346K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $479K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $54K |
| Transfer Amortization | $133K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $738K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$3.1M |
$2.8M |
$246K |
$15.7M |
| Feb 2029 |
$3.2M |
$2.9M |
$349K |
$15.3M |
| Jan 2029 |
$3.2M |
$3.6M |
$-396K |
$14.8M |
| Dec 2028 |
$3.1M |
$3.4M |
$-246K |
$15.1M |
| Nov 2028 |
$3.1M |
$3.2M |
$-62K |
$15.2M |
| Oct 2028 |
$3.1M |
$4.2M |
$-1.0M |
$15.1M |
| Sep 2028 |
$3.9M |
$3.3M |
$644K |
$16.0M |
| Aug 2028 |
$3.9M |
$2.7M |
$1.2M |
$15.6M |
| Jul 2028 |
$3.1M |
$2.5M |
$662K |
$14.3M |
| Jun 2028 |
$3.7M |
$2.6M |
$1.1M |
$14.7M |
| May 2028 |
$3.6M |
$3.9M |
$-299K |
$13.5M |
| Apr 2028 |
$3.5M |
$3.1M |
$385K |
$13.7M |