Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $268K |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $24K |
| Transfer Amortization | $395 |
| Debt Interest | $389K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$2.2M |
$3.1M |
$-823K |
$-26.7M |
| Feb 2029 |
$2.3M |
$3.1M |
$-836K |
$-25.9M |
| Jan 2029 |
$2.3M |
$4.3M |
$-2.0M |
$-25.0M |
| Dec 2028 |
$2.4M |
$3.2M |
$-760K |
$-23.0M |
| Nov 2028 |
$2.2M |
$3.0M |
$-756K |
$-22.3M |
| Oct 2028 |
$2.5M |
$3.2M |
$-737K |
$-21.5M |
| Sep 2028 |
$2.0M |
$2.8M |
$-814K |
$-20.8M |
| Aug 2028 |
$2.0M |
$2.3M |
$-265K |
$-9.4M |
| Jul 2028 |
$2.0M |
$2.3M |
$-244K |
$-9.1M |
| Jun 2028 |
$2.8M |
$2.3M |
$590K |
$-8.9M |
| May 2028 |
$2.2M |
$2.7M |
$-459K |
$-9.5M |
| Apr 2028 |
$22.1M |
$3.0M |
$19.1M |
$-9.0M |