| TV Revenue | $100 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $11 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Player Wages | $19K |
| Staff Wages | $19K |
| Transfer Amortization | $520 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $25K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $2K | $63K | $-61K | $6K |
| Oct 2026 | $111 | $57K | $-57K | $66K |
| Sep 2026 | $112 | $53K | $-53K | $128K |
| Aug 2026 | $0 | $0 | $0 | $200K |