Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $343K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $286K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$3.1M |
$4.0M |
$-893K |
$-29.1M |
| Feb 2029 |
$3.1M |
$4.8M |
$-1.6M |
$-28.2M |
| Jan 2029 |
$3.1M |
$5.5M |
$-2.4M |
$-26.6M |
| Dec 2028 |
$3.1M |
$4.4M |
$-1.3M |
$-24.2M |
| Nov 2028 |
$3.1M |
$4.2M |
$-1.1M |
$-22.9M |
| Oct 2028 |
$3.1M |
$5.1M |
$-2.0M |
$-21.8M |
| Sep 2028 |
$3.0M |
$4.8M |
$-1.8M |
$-19.7M |
| Aug 2028 |
$2.8M |
$3.7M |
$-819K |
$-18.0M |
| Jul 2028 |
$2.8M |
$3.9M |
$-1.1M |
$-17.2M |
| Jun 2028 |
$4.2M |
$3.4M |
$724K |
$-16.0M |
| May 2028 |
$2.8M |
$3.5M |
$-722K |
$-16.7M |
| Apr 2028 |
$3.0M |
$3.5M |
$-511K |
$-16.0M |