Income Breakdown
| TV Revenue | $587K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $631K |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$1.6M |
$1.4M |
$226K |
$-3.6M |
| Feb 2028 |
$1.9M |
$1.4M |
$490K |
$-3.8M |
| Jan 2028 |
$1.8M |
$1.6M |
$222K |
$-4.3M |
| Dec 2027 |
$1.6M |
$1.4M |
$194K |
$-4.5M |
| Nov 2027 |
$1.7M |
$1.4M |
$308K |
$-4.7M |
| Oct 2027 |
$1.7M |
$1.5M |
$248K |
$-5.0M |
| Sep 2027 |
$542K |
$1.4M |
$-860K |
$-5.3M |
| Aug 2027 |
$368K |
$992K |
$-624K |
$-4.4M |
| Jul 2027 |
$371K |
$586K |
$-215K |
$-3.8M |
| Jun 2027 |
$540K |
$642K |
$-102K |
$-3.6M |
| May 2027 |
$461K |
$647K |
$-186K |
$-3.5M |
| Apr 2027 |
$465K |
$663K |
$-199K |
$-3.3M |