Income Breakdown
| TV Revenue | $47K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $63K |
Expense Breakdown
| Player Wages | $105K |
| Staff Wages | $26K |
| Transfer Amortization | $1K |
| Debt Interest | $27K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$111K |
$234K |
$-123K |
$-1.8M |
| Feb 2028 |
$127K |
$233K |
$-106K |
$-1.6M |
| Jan 2028 |
$111K |
$303K |
$-192K |
$-1.5M |
| Dec 2027 |
$104K |
$238K |
$-135K |
$-1.4M |
| Nov 2027 |
$88K |
$227K |
$-139K |
$-1.2M |
| Oct 2027 |
$63K |
$231K |
$-168K |
$-1.1M |
| Sep 2027 |
$32K |
$216K |
$-184K |
$-914K |
| Aug 2027 |
$9K |
$208K |
$-199K |
$-732K |
| Jul 2027 |
$9K |
$209K |
$-200K |
$-534K |
| Jun 2027 |
$733K |
$192K |
$540K |
$-336K |
| May 2027 |
$57K |
$201K |
$-145K |
$-877K |
| Apr 2027 |
$48K |
$226K |
$-178K |
$-734K |