Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $989K |
| Staff Wages | $15K |
| Transfer Amortization | $978 |
| Debt Interest | $759K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$21.4M |
$2.9M |
$18.5M |
$-31.4M |
| Mar 2029 |
$1.4M |
$2.9M |
$-1.4M |
$-49.9M |
| Feb 2029 |
$1.4M |
$2.9M |
$-1.4M |
$-48.5M |
| Jan 2029 |
$1.4M |
$5.0M |
$-3.6M |
$-47.0M |
| Dec 2028 |
$1.5M |
$3.3M |
$-1.8M |
$-43.4M |
| Nov 2028 |
$1.4M |
$3.2M |
$-1.7M |
$-41.6M |
| Oct 2028 |
$1.4M |
$4.2M |
$-2.8M |
$-39.8M |
| Sep 2028 |
$827K |
$2.6M |
$-1.8M |
$-37.1M |
| Aug 2028 |
$566K |
$2.1M |
$-1.6M |
$-35.3M |
| Jul 2028 |
$574K |
$2.0M |
$-1.4M |
$-33.7M |
| Jun 2028 |
$873K |
$2.0M |
$-1.1M |
$-32.3M |
| May 2028 |
$568K |
$2.2M |
$-1.6M |
$-31.2M |