Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $245 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $244K |
| Staff Wages | $38K |
| Transfer Amortization | $770 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $41K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$4K |
$336K |
$-332K |
$-213K |
| Dec 2026 |
$46K |
$317K |
$-271K |
$118K |
| Nov 2026 |
$4K |
$316K |
$-313K |
$388K |
| Oct 2026 |
$164K |
$327K |
$-163K |
$700K |
| Sep 2026 |
$44K |
$161K |
$-117K |
$862K |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.0M |