Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $177K |
| Matchday Revenue | $15K |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $541K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$2.2M |
$3.4M |
$-1.2M |
$-36.6M |
| Mar 2029 |
$2.3M |
$3.5M |
$-1.2M |
$-35.5M |
| Feb 2029 |
$2.3M |
$3.4M |
$-1.1M |
$-34.3M |
| Jan 2029 |
$2.3M |
$4.9M |
$-2.7M |
$-33.1M |
| Dec 2028 |
$2.3M |
$3.5M |
$-1.2M |
$-30.5M |
| Nov 2028 |
$2.3M |
$3.4M |
$-1.1M |
$-29.3M |
| Oct 2028 |
$1.6M |
$4.3M |
$-2.7M |
$-28.1M |
| Sep 2028 |
$1.6M |
$3.2M |
$-1.6M |
$-25.4M |
| Aug 2028 |
$2.4M |
$3.3M |
$-887K |
$-23.8M |
| Jul 2028 |
$2.4M |
$3.2M |
$-814K |
$-22.9M |
| Jun 2028 |
$3.9M |
$3.3M |
$659K |
$-22.1M |
| May 2028 |
$2.4M |
$3.2M |
$-850K |
$-22.7M |