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 | $1.6M |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $1.0M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$1.4M |
$3.7M |
$-2.3M |
$-68.9M |
| Mar 2029 |
$1.4M |
$4.2M |
$-2.8M |
$-66.6M |
| Feb 2029 |
$1.4M |
$3.5M |
$-2.1M |
$-63.8M |
| Jan 2029 |
$1.4M |
$6.3M |
$-4.9M |
$-61.7M |
| Dec 2028 |
$1.6M |
$4.0M |
$-2.4M |
$-56.8M |
| Nov 2028 |
$563K |
$3.2M |
$-2.7M |
$-54.4M |
| Oct 2028 |
$830K |
$4.0M |
$-3.1M |
$-51.8M |
| Sep 2028 |
$272K |
$2.9M |
$-2.7M |
$-48.6M |
| Aug 2028 |
$161K |
$2.6M |
$-2.4M |
$-46.0M |
| Jul 2028 |
$163K |
$2.6M |
$-2.4M |
$-43.6M |
| Jun 2028 |
$369K |
$2.3M |
$-2.0M |
$-41.1M |
| May 2028 |
$162K |
$2.7M |
$-2.6M |
$-39.2M |