| TV Revenue | $33K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Player Wages | $538K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $142K |
| Facility Maintenance | $190K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $40K | $915K | $-875K | $395K |
| Aug 2026 | $0 | $0 | $0 | $1.3M |