| TV Revenue | $10K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $144K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $65K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $11K | $236K | $-225K | $-192K |
| Oct 2026 | $13K | $268K | $-255K | $33K |
| Sep 2026 | $5K | $217K | $-212K | $288K |
| Aug 2026 | $0 | $0 | $0 | $500K |