| TV Revenue | $10K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $627 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $491K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $82K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $11K | $611K | $-600K | $-1.8M |
| Oct 2026 | $12K | $1.3M | $-1.3M | $-1.2M |
| Sep 2026 | $49K | $401K | $-352K | $148K |
| Aug 2026 | $0 | $0 | $0 | $500K |