Income Breakdown
| TV Revenue | $526K |
| TV Placement Bonus | $214K |
| Matchday Revenue | $0 |
| Sponsorship | $538 |
| Merchandising | $37K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $823K |
| Staff Wages | $16K |
| Transfer Amortization | $2K |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $232K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$777K |
$1.1M |
$-311K |
$-3.3M |
| Feb 2029 |
$650K |
$740K |
$-90K |
$-3.0M |
| Jan 2029 |
$650K |
$694K |
$-45K |
$-2.9M |
| Dec 2028 |
$670K |
$829K |
$-159K |
$-2.9M |
| Nov 2028 |
$654K |
$828K |
$-174K |
$-2.7M |
| Oct 2028 |
$641K |
$1.4M |
$-774K |
$-2.6M |
| Sep 2028 |
$626K |
$908K |
$-282K |
$-1.8M |
| Aug 2028 |
$602K |
$970K |
$-369K |
$-1.4M |
| Jul 2028 |
$576K |
$1.0M |
$-469K |
$-1.0M |
| Jun 2028 |
$600K |
$836K |
$-235K |
$-573K |
| May 2028 |
$610K |
$1.1M |
$-448K |
$-337K |
| Apr 2028 |
$638K |
$794K |
$-156K |
$110K |