| TV Revenue | $708 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $29K |
| Player Wages | $72K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $535 |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $80K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $30K | $183K | $-153K | $-93K |
| Aug 2026 | $0 | $0 | $0 | $60K |