Income Breakdown
| TV Revenue | $649K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $310K |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $846K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $640K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$1.0M |
$2.5M |
$-1.5M |
$-43.4M |
| Mar 2029 |
$903K |
$2.4M |
$-1.5M |
$-41.9M |
| Feb 2029 |
$699K |
$2.4M |
$-1.7M |
$-40.4M |
| Jan 2029 |
$793K |
$4.2M |
$-3.4M |
$-38.7M |
| Dec 2028 |
$707K |
$2.3M |
$-1.6M |
$-35.3M |
| Nov 2028 |
$985K |
$2.3M |
$-1.3M |
$-33.8M |
| Oct 2028 |
$974K |
$2.4M |
$-1.4M |
$-32.4M |
| Sep 2028 |
$1.2M |
$3.4M |
$-2.3M |
$-31.0M |
| Aug 2028 |
$1.0M |
$2.5M |
$-1.4M |
$-28.7M |
| Jul 2028 |
$1.1M |
$2.4M |
$-1.3M |
$-27.3M |
| Jun 2028 |
$977K |
$2.4M |
$-1.4M |
$-26.0M |
| May 2028 |
$971K |
$2.5M |
$-1.5M |
$-24.6M |