| TV Revenue | $9K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $627 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $793K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $20K |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $121K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $9K | $971K | $-961K | $-3.6M |
| Oct 2026 | $220K | $2.9M | $-2.7M | $-2.6M |
| Sep 2026 | $131K | $529K | $-398K | $102K |
| Aug 2026 | $0 | $0 | $0 | $500K |