| TV Revenue | $54K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Player Wages | $1.3M |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $206K |
| Facility Maintenance | $144K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $63K | $1.7M | $-1.6M | $277K |
| Aug 2026 | $0 | $0 | $0 | $1.9M |