Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $152K |
| Matchday Revenue | $9K |
| Sponsorship | $33K |
| Merchandising | $519K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $18K |
| Transfer Amortization | $55K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $579K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$2.6M |
$2.7M |
$-125K |
$26.9M |
| Feb 2029 |
$3.5M |
$2.4M |
$1.1M |
$27.0M |
| Jan 2029 |
$5.1M |
$2.4M |
$2.6M |
$25.8M |
| Dec 2028 |
$3.6M |
$1.9M |
$1.6M |
$23.9M |
| Nov 2028 |
$3.6M |
$2.0M |
$1.6M |
$22.2M |
| Oct 2028 |
$3.6M |
$2.0M |
$1.6M |
$20.6M |
| Sep 2028 |
$6.7M |
$2.3M |
$4.4M |
$19.0M |
| Aug 2028 |
$3.8M |
$2.8M |
$1.0M |
$14.6M |
| Jul 2028 |
$4.6M |
$2.8M |
$1.8M |
$13.7M |
| Jun 2028 |
$3.5M |
$2.2M |
$1.3M |
$12.3M |
| May 2028 |
$3.5M |
$3.1M |
$337K |
$10.9M |
| Apr 2028 |
$3.0M |
$2.1M |
$956K |
$10.6M |