Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $471K |
| Matchday Revenue | $0 |
| Sponsorship | $88K |
| Merchandising | $696K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $43K |
| Transfer Amortization | $242K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $690K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$2.5M |
$2.9M |
$-325K |
$4.8M |
| Feb 2029 |
$2.5M |
$2.9M |
$-340K |
$4.9M |
| Jan 2029 |
$2.6M |
$2.9M |
$-276K |
$5.0M |
| Dec 2028 |
$2.8M |
$3.4M |
$-553K |
$5.0M |
| Nov 2028 |
$2.5M |
$3.0M |
$-432K |
$5.4M |
| Oct 2028 |
$2.6M |
$3.4M |
$-770K |
$5.5M |
| Sep 2028 |
$3.3M |
$3.2M |
$97K |
$6.1M |
| Aug 2028 |
$2.8M |
$3.6M |
$-830K |
$6.5M |
| Jul 2028 |
$2.7M |
$3.0M |
$-306K |
$9.5M |
| Jun 2028 |
$2.7M |
$3.2M |
$-437K |
$11.2M |
| May 2028 |
$2.8M |
$4.0M |
$-1.2M |
$11.5M |
| Apr 2028 |
$2.5M |
$2.9M |
$-433K |
$12.6M |