| TV Revenue | $40K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $232K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $534 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $155K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $42K | $435K | $-393K | $-90K |
| Oct 2026 | $424K | $562K | $-138K | $303K |
| Sep 2026 | $63K | $384K | $-321K | $441K |
| Aug 2026 | $0 | $0 | $0 | $762K |