Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
Expense Breakdown
| Player Wages | $842K |
| Staff Wages | $39K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $45K |
| Facility Maintenance | $653K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$2.9M |
$1.6M |
$1.3M |
$8.8M |
| Feb 2028 |
$2.8M |
$1.6M |
$1.2M |
$7.5M |
| Jan 2028 |
$4.2M |
$1.5M |
$2.7M |
$6.3M |
| Dec 2027 |
$2.7M |
$2.3M |
$472K |
$3.6M |
| Nov 2027 |
$2.8M |
$1.7M |
$1.1M |
$3.1M |
| Oct 2027 |
$3.0M |
$2.5M |
$439K |
$1.9M |
| Sep 2027 |
$3.0M |
$1.9M |
$1.1M |
$1.5M |
| Aug 2027 |
$3.1M |
$1.4M |
$1.7M |
$336K |
| Jul 2027 |
$1.4M |
$1.3M |
$76K |
$-1.4M |
| Jun 2027 |
$1.3M |
$1.3M |
$11K |
$-1.5M |
| May 2027 |
$1.5M |
$1.1M |
$386K |
$-1.5M |
| Apr 2027 |
$461K |
$1.1M |
$-652K |
$-1.9M |