Income Breakdown
| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $319 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $174K |
| Staff Wages | $18K |
| Transfer Amortization | $250 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$2K |
$419K |
$-416K |
$-1.4M |
| Dec 2026 |
$21K |
$343K |
$-322K |
$-1.0M |
| Nov 2026 |
$2K |
$341K |
$-339K |
$-685K |
| Oct 2026 |
$4K |
$525K |
$-521K |
$-347K |
| Sep 2026 |
$2K |
$315K |
$-314K |
$174K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |