Income Breakdown
| TV Revenue | $644K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $892K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $352K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $988K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$689K |
$2.3M |
$-1.6M |
$-24.0M |
| Feb 2029 |
$772K |
$2.1M |
$-1.3M |
$-22.4M |
| Jan 2029 |
$20.9M |
$3.5M |
$17.4M |
$-21.2M |
| Dec 2028 |
$781K |
$2.6M |
$-1.8M |
$-38.6M |
| Nov 2028 |
$861K |
$2.3M |
$-1.4M |
$-36.7M |
| Oct 2028 |
$841K |
$2.5M |
$-1.6M |
$-35.3M |
| Sep 2028 |
$883K |
$3.3M |
$-2.4M |
$-33.7M |
| Aug 2028 |
$1.0M |
$2.5M |
$-1.5M |
$-31.3M |
| Jul 2028 |
$1.1M |
$2.5M |
$-1.4M |
$-29.8M |
| Jun 2028 |
$896K |
$2.4M |
$-1.5M |
$-28.4M |
| May 2028 |
$803K |
$2.8M |
$-2.0M |
$-26.9M |
| Apr 2028 |
$833K |
$2.3M |
$-1.5M |
$-24.9M |