| 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 | $227K |
| Staff Wages | $39K |
| Transfer Amortization | $104 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $4K | $393K | $-389K | $-338K |
| Oct 2026 | $4K | $400K | $-396K | $50K |
| Sep 2026 | $22K | $333K | $-311K | $446K |
| Aug 2026 | $0 | $0 | $0 | $762K |