| TV Revenue | $5K |
| TV Placement Bonus | $506 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $288 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $173K |
| Staff Wages | $38K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $25K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $6K | $238K | $-232K | $749K |
| Oct 2026 | $475K | $257K | $218K | $979K |
| Sep 2026 | $223K | $142K | $81K | $843K |
| Aug 2026 | $0 | $0 | $0 | $762K |