| TV Revenue | $10K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $627 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Player Wages | $194K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $50K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $15K | $272K | $-257K | $-350K |
| Oct 2026 | $64K | $348K | $-283K | $-93K |
| Sep 2026 | $11K | $320K | $-309K | $191K |
| Aug 2026 | $0 | $0 | $0 | $500K |