| TV Revenue | $44K |
| TV Placement Bonus | $4K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $266K |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $195K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $56K | $511K | $-455K | $683K |
| Oct 2026 | $995K | $717K | $278K | $1.1M |
| Sep 2026 | $93K | $502K | $-410K | $860K |
| Aug 2026 | $0 | $0 | $0 | $1.3M |