| TV Revenue | $51K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Player Wages | $395K |
| Staff Wages | $39K |
| Transfer Amortization | $1K |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $65K | $553K | $-489K | $-659K |
| Oct 2026 | $81K | $642K | $-561K | $-171K |
| Sep 2026 | $61K | $380K | $-318K | $389K |
| Aug 2026 | $0 | $0 | $0 | $762K |