| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $288 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $96K |
| Staff Wages | $30K |
| Transfer Amortization | $916 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $85K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $4K | $213K | $-209K | $-202K |
| Oct 2026 | $4K | $277K | $-273K | $6K |
| Sep 2026 | $4K | $190K | $-186K | $305K |
| Aug 2026 | $0 | $0 | $0 | $508K |