| TV Revenue | $100 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $11 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $450 |
| Player Wages | $28K |
| Staff Wages | $16K |
| Transfer Amortization | $104 |
| Debt Interest | $0 |
| Loan Fees (Out) | $708 |
| Facility Maintenance | $25K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $561 | $69K | $-69K | $2K |
| Oct 2026 | $10K | $81K | $-71K | $71K |
| Sep 2026 | $112 | $54K | $-53K | $142K |
| Aug 2026 | $0 | $0 | $0 | $200K |