| TV Revenue | $31K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1K |
| Player Wages | $407K |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $135K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $34K | $589K | $-555K | $-1.0M |
| Oct 2026 | $38K | $707K | $-669K | $-470K |
| Sep 2026 | $74K | $511K | $-436K | $199K |
| Aug 2026 | $0 | $0 | $0 | $635K |