Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $178K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $32K |
| Transfer Amortization | $5K |
| Debt Interest | $833K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$2.3M |
$4.5M |
$-2.3M |
$-56.5M |
| Feb 2029 |
$2.3M |
$4.5M |
$-2.3M |
$-54.3M |
| Jan 2029 |
$3.6M |
$6.9M |
$-3.3M |
$-52.0M |
| Dec 2028 |
$3.8M |
$5.1M |
$-1.4M |
$-48.7M |
| Nov 2028 |
$3.8M |
$5.2M |
$-1.4M |
$-47.3M |
| Oct 2028 |
$3.1M |
$6.2M |
$-3.1M |
$-45.9M |
| Sep 2028 |
$5.3M |
$5.3M |
$55K |
$-42.8M |
| Aug 2028 |
$2.4M |
$4.8M |
$-2.4M |
$-42.8M |
| Jul 2028 |
$2.4M |
$4.8M |
$-2.3M |
$-40.4M |
| Jun 2028 |
$4.3M |
$4.0M |
$216K |
$-38.1M |
| May 2028 |
$2.4M |
$4.0M |
$-1.6M |
$-38.3M |
| Apr 2028 |
$2.5M |
$4.0M |
$-1.6M |
$-36.8M |