| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Player Wages | $290K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $86K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $21K | $403K | $-382K | $118K |
| Aug 2026 | $0 | $0 | $0 | $500K |