| TV Revenue | $45K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $1.0M |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $135K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $47K | $1.2M | $-1.2M | $-1.6M |
| Oct 2026 | $69K | $2.2M | $-2.2M | $-349K |
| Sep 2026 | $168K | $905K | $-737K | $1.8M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |