Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $63K |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $28K |
| Transfer Amortization | $108K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $725K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$7.2M |
$2.6M |
$4.7M |
$14.7M |
| Feb 2029 |
$1.9M |
$2.8M |
$-843K |
$9.9M |
| Jan 2029 |
$2.1M |
$2.7M |
$-618K |
$13.6M |
| Dec 2028 |
$2.3M |
$2.9M |
$-631K |
$14.2M |
| Nov 2028 |
$2.0M |
$2.8M |
$-890K |
$14.7M |
| Oct 2028 |
$1.8M |
$3.0M |
$-1.2M |
$15.6M |
| Sep 2028 |
$1.7M |
$2.2M |
$-429K |
$16.7M |
| Aug 2028 |
$1.8M |
$2.0M |
$-232K |
$17.1M |
| Jul 2028 |
$3.7M |
$2.2M |
$1.5M |
$18.0M |
| Jun 2028 |
$2.8M |
$2.1M |
$751K |
$16.4M |
| May 2028 |
$1.8M |
$1.9M |
$-174K |
$15.7M |
| Apr 2028 |
$1.8M |
$1.9M |
$-96K |
$15.8M |