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) | $4K |
Expense Breakdown
| Player Wages | $138K |
| Staff Wages | $31K |
| Transfer Amortization | $62 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$12K |
$258K |
$-246K |
$428K |
| Dec 2026 |
$7K |
$257K |
$-250K |
$674K |
| Nov 2026 |
$7K |
$257K |
$-250K |
$924K |
| Oct 2026 |
$124K |
$395K |
$-272K |
$1.2M |
| Sep 2026 |
$1.1M |
$152K |
$941K |
$1.4M |
| Aug 2026 |
$0 |
$0 |
$0 |
$508K |