Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $245K |
| Matchday Revenue | $559K |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $53K |
| Transfer Amortization | $12K |
| Debt Interest | $495K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$3.6M |
$4.2M |
$-604K |
$-33.9M |
| Feb 2029 |
$3.9M |
$4.2M |
$-324K |
$-33.3M |
| Jan 2029 |
$4.0M |
$5.7M |
$-1.7M |
$-33.0M |
| Dec 2028 |
$3.7M |
$4.2M |
$-480K |
$-31.3M |
| Nov 2028 |
$4.0M |
$4.2M |
$-193K |
$-30.8M |
| Oct 2028 |
$3.9M |
$4.6M |
$-710K |
$-30.6M |
| Sep 2028 |
$3.0M |
$4.7M |
$-1.7M |
$-29.9M |
| Aug 2028 |
$3.1M |
$3.2M |
$-125K |
$1.8M |
| Jul 2028 |
$3.1M |
$3.1M |
$-4K |
$1.9M |
| Jun 2028 |
$6.0M |
$3.2M |
$2.7M |
$1.9M |
| May 2028 |
$3.3M |
$3.4M |
$-160K |
$-875K |
| Apr 2028 |
$24.4M |
$3.7M |
$20.8M |
$-727K |