Income Breakdown
| TV Revenue | $227K |
| TV Placement Bonus | $30K |
| Matchday Revenue | $212K |
| Sponsorship | $96K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $22K |
| Transfer Amortization | $19K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $528K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$2.2M |
$2.5M |
$-323K |
$17.2M |
| Jan 2029 |
$2.3M |
$2.3M |
$-2K |
$17.5M |
| Dec 2028 |
$2.2M |
$2.6M |
$-434K |
$17.5M |
| Nov 2028 |
$2.6M |
$2.4M |
$234K |
$17.9M |
| Oct 2028 |
$2.2M |
$2.3M |
$-107K |
$17.7M |
| Sep 2028 |
$2.3M |
$2.0M |
$283K |
$17.7M |
| Aug 2028 |
$2.3M |
$1.9M |
$309K |
$17.4M |
| Jul 2028 |
$2.5M |
$1.8M |
$729K |
$17.1M |
| Jun 2028 |
$2.7M |
$1.9M |
$816K |
$16.4M |
| May 2028 |
$2.6M |
$2.4M |
$222K |
$15.5M |
| Apr 2028 |
$2.3M |
$2.1M |
$297K |
$15.3M |
| Mar 2028 |
$2.5M |
$1.8M |
$702K |
$15.0M |