| TV Revenue | $80K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $730K |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $82K | $927K | $-844K | $-1.5M |
| Oct 2026 | $83K | $1.4M | $-1.3M | $-686K |
| Sep 2026 | $104K | $758K | $-655K | $615K |
| Aug 2026 | $0 | $0 | $0 | $1.3M |