| TV Revenue | $16K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $356K |
| Staff Wages | $46K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $120K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $17K | $524K | $-507K | $1.7M |
| Oct 2026 | $21K | $540K | $-519K | $2.2M |
| Sep 2026 | $303K | $469K | $-166K | $2.7M |
| Aug 2026 | $0 | $0 | $0 | $3.0M |