| TV Revenue | $26K |
| 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 | $380K |
| Staff Wages | $57K |
| Transfer Amortization | $770 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $119K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $28K | $564K | $-536K | $-1.2M |
| Oct 2026 | $44K | $1.2M | $-1.2M | $-692K |
| Sep 2026 | $29K | $507K | $-478K | $501K |
| Aug 2026 | $0 | $0 | $0 | $1.0M |