Income Breakdown
| TV Revenue | $35K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $35K |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $40K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $156K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$91K |
$1.6M |
$-1.5M |
$-7.3M |
| Dec 2026 |
$79K |
$1.3M |
$-1.2M |
$-5.8M |
| Nov 2026 |
$96K |
$1.6M |
$-1.5M |
$-4.6M |
| Oct 2026 |
$82K |
$4.5M |
$-4.4M |
$-3.1M |
| Sep 2026 |
$52K |
$1.3M |
$-1.2M |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$2.5M |