Income Breakdown
| TV Revenue | $878K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $146K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $919K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $526K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$1.4M |
$2.5M |
$-1.1M |
$-35.8M |
| Feb 2029 |
$1.6M |
$2.5M |
$-951K |
$-34.8M |
| Jan 2029 |
$1.5M |
$4.3M |
$-2.8M |
$-33.8M |
| Dec 2028 |
$1.5M |
$2.4M |
$-987K |
$-31.0M |
| Nov 2028 |
$1.6M |
$2.5M |
$-894K |
$-30.0M |
| Oct 2028 |
$1.4M |
$2.6M |
$-1.2M |
$-29.1M |
| Sep 2028 |
$1.5M |
$2.7M |
$-1.2M |
$-27.9M |
| Aug 2028 |
$1.5M |
$2.3M |
$-850K |
$-26.7M |
| Jul 2028 |
$1.6M |
$2.2M |
$-672K |
$-25.9M |
| Jun 2028 |
$1.8M |
$2.4M |
$-622K |
$-25.2M |
| May 2028 |
$1.6M |
$2.6M |
$-1.0M |
$-24.6M |
| Apr 2028 |
$1.6M |
$2.5M |
$-888K |
$-23.6M |