| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $186K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $50K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $2K | $265K | $-263K | $-494K |
| Oct 2026 | $6K | $388K | $-382K | $-230K |
| Sep 2026 | $2K | $250K | $-248K | $152K |
| Aug 2026 | $0 | $0 | $0 | $400K |