Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $0 |
| Merchandising | $37K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $35K |
| Transfer Amortization | $7K |
| Debt Interest | $326K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $623K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.3M |
$3.4M |
$-2.2M |
$-22.3M |
| Aug 2027 |
$288K |
$2.4M |
$-2.1M |
$-20.2M |
| Jul 2027 |
$1.8M |
$2.1M |
$-344K |
$-18.1M |
| Jun 2027 |
$285K |
$2.0M |
$-1.7M |
$-17.8M |
| May 2027 |
$281K |
$2.3M |
$-2.1M |
$-16.0M |
| Apr 2027 |
$285K |
$2.0M |
$-1.7M |
$-14.0M |
| Mar 2027 |
$290K |
$1.9M |
$-1.7M |
$-12.3M |
| Feb 2027 |
$304K |
$1.9M |
$-1.6M |
$-10.6M |
| Jan 2027 |
$360K |
$2.4M |
$-2.0M |
$-9.0M |
| Dec 2026 |
$417K |
$2.2M |
$-1.8M |
$-7.0M |
| Nov 2026 |
$399K |
$2.2M |
$-1.8M |
$-5.3M |
| Oct 2026 |
$146K |
$4.1M |
$-3.9M |
$-3.5M |