Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.0M |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $83K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$3.1M |
$2.8M |
$288K |
$-2.9M |
| Feb 2029 |
$2.8M |
$2.8M |
$-3K |
$-3.2M |
| Jan 2029 |
$2.6M |
$2.8M |
$-267K |
$-3.2M |
| Dec 2028 |
$2.9M |
$2.7M |
$287K |
$-2.9M |
| Nov 2028 |
$3.1M |
$2.7M |
$378K |
$-3.2M |
| Oct 2028 |
$2.2M |
$3.0M |
$-780K |
$-3.6M |
| Sep 2028 |
$1.8M |
$2.8M |
$-973K |
$17.5M |
| Aug 2028 |
$1.8M |
$2.2M |
$-399K |
$18.5M |
| Jul 2028 |
$2.2M |
$2.3M |
$-77K |
$18.9M |
| Jun 2028 |
$1.9M |
$2.2M |
$-348K |
$18.9M |
| May 2028 |
$2.6M |
$2.8M |
$-199K |
$19.3M |
| Apr 2028 |
$2.6M |
$2.5M |
$130K |
$19.5M |