Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $229K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $56K |
| Transfer Amortization | $138K |
| Debt Interest | $0 |
| Loan Fees (Out) | $64K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$8.6M |
$4.4M |
$4.3M |
$169.9M |
| Feb 2029 |
$7.5M |
$4.3M |
$3.2M |
$170.7M |
| Jan 2029 |
$7.9M |
$4.3M |
$3.6M |
$167.5M |
| Dec 2028 |
$10.1M |
$4.5M |
$5.6M |
$163.8M |
| Nov 2028 |
$7.8M |
$5.0M |
$2.8M |
$158.0M |
| Oct 2028 |
$7.9M |
$5.2M |
$2.7M |
$155.1M |
| Sep 2028 |
$16.6M |
$5.6M |
$11.1M |
$152.3M |
| Aug 2028 |
$11.7M |
$4.6M |
$7.0M |
$144.4M |
| Jul 2028 |
$8.6M |
$4.8M |
$3.8M |
$140.0M |
| Jun 2028 |
$8.9M |
$4.9M |
$4.1M |
$136.2M |
| May 2028 |
$8.2M |
$5.7M |
$2.5M |
$132.1M |
| Apr 2028 |
$8.5M |
$4.1M |
$4.4M |
$129.5M |