| TV Revenue | $5K |
| TV Placement Bonus | $1K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $288 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Player Wages | $86K |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $111K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $8K | $245K | $-237K | $334K |
| Aug 2026 | $0 | $0 | $0 | $635K |