| TV Revenue | $5K |
| TV Placement Bonus | $506 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $288 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $156K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $30K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $6K | $215K | $-208K | $334K |
| Oct 2026 | $6K | $256K | $-250K | $542K |
| Sep 2026 | $543K | $132K | $411K | $792K |
| Aug 2026 | $0 | $0 | $0 | $381K |