| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $288 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $150K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $39K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $4K | $218K | $-213K | $1.2M |
| Oct 2026 | $4K | $223K | $-219K | $1.5M |
| Sep 2026 | $1.3M | $112K | $1.2M | $1.7M |
| Aug 2026 | $0 | $0 | $0 | $508K |