Income Breakdown
| TV Revenue | $213K |
| TV Placement Bonus | $97K |
| Matchday Revenue | $0 |
| Sponsorship | $200K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $504K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $46K |
| Transfer Amortization | $294K |
| Debt Interest | $18K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $763K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$3.3M |
$3.5M |
$-186K |
$-4.0M |
| Feb 2029 |
$3.8M |
$3.8M |
$20K |
$-4.1M |
| Jan 2029 |
$3.6M |
$4.4M |
$-792K |
$-3.7M |
| Dec 2028 |
$3.6M |
$4.0M |
$-477K |
$-3.2M |
| Nov 2028 |
$3.5M |
$4.4M |
$-882K |
$-3.0M |
| Oct 2028 |
$3.5M |
$6.9M |
$-3.4M |
$-2.4M |
| Sep 2028 |
$8.2M |
$4.0M |
$4.2M |
$665K |
| Aug 2028 |
$3.9M |
$3.5M |
$367K |
$-3.8M |
| Jul 2028 |
$8.2M |
$3.9M |
$4.4M |
$-4.2M |
| Jun 2028 |
$4.0M |
$3.5M |
$514K |
$-8.3M |
| May 2028 |
$4.1M |
$5.0M |
$-916K |
$-9.0M |
| Apr 2028 |
$3.9M |
$4.2M |
$-262K |
$-8.4M |