| TV Revenue | $46K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $565K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $49K | $745K | $-696K | $-562K |
| Oct 2026 | $43K | $821K | $-778K | $134K |
| Sep 2026 | $43K | $655K | $-611K | $913K |
| Aug 2026 | $0 | $0 | $0 | $1.5M |