| TV Revenue | $26K |
| TV Placement Bonus | $3K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15K |
| Player Wages | $177K |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $268K | $327K | $-60K | $1.1M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |