Income Breakdown
| TV Revenue | $918K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $37K |
| Sponsorship | $968 |
| Merchandising | $25K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $573K |
| Staff Wages | $17K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $192K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$980K |
$788K |
$192K |
$17.9M |
| Feb 2029 |
$981K |
$836K |
$146K |
$17.7M |
| Jan 2029 |
$1.1M |
$742K |
$362K |
$17.6M |
| Dec 2028 |
$1.0M |
$712K |
$332K |
$17.2M |
| Nov 2028 |
$1.4M |
$754K |
$645K |
$16.9M |
| Oct 2028 |
$996K |
$623K |
$373K |
$16.2M |
| Sep 2028 |
$996K |
$662K |
$334K |
$15.8M |
| Aug 2028 |
$1.0M |
$612K |
$402K |
$15.5M |
| Jul 2028 |
$1.1M |
$735K |
$335K |
$15.1M |
| Jun 2028 |
$1.1M |
$627K |
$454K |
$14.7M |
| May 2028 |
$1.2M |
$1.0M |
$116K |
$14.3M |
| Apr 2028 |
$1.3M |
$687K |
$632K |
$14.2M |