Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $686K |
| Matchday Revenue | $0 |
| Sponsorship | $17K |
| Merchandising | $401K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $110K |
| Facility Maintenance | $608K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$2.4M |
$2.5M |
$-153K |
$8.5M |
| Feb 2029 |
$2.4M |
$1.8M |
$565K |
$8.7M |
| Jan 2029 |
$2.4M |
$1.8M |
$652K |
$8.1M |
| Dec 2028 |
$3.6M |
$2.0M |
$1.6M |
$7.5M |
| Nov 2028 |
$2.3M |
$2.1M |
$141K |
$5.9M |
| Oct 2028 |
$2.3M |
$4.2M |
$-1.9M |
$5.8M |
| Sep 2028 |
$2.9M |
$2.2M |
$704K |
$7.6M |
| Aug 2028 |
$2.4M |
$2.6M |
$-213K |
$6.9M |
| Jul 2028 |
$2.6M |
$2.6M |
$-38K |
$7.2M |
| Jun 2028 |
$2.5M |
$2.4M |
$119K |
$7.2M |
| May 2028 |
$2.4M |
$3.1M |
$-784K |
$7.1M |
| Apr 2028 |
$2.2M |
$2.2M |
$63K |
$7.9M |