| TV Revenue | $28K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
| Player Wages | $639K |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $71K | $802K | $-732K | $-876K |
| Oct 2026 | $57K | $891K | $-833K | $-144K |
| Sep 2026 | $36K | $617K | $-581K | $689K |
| Aug 2026 | $0 | $0 | $0 | $1.3M |