| TV Revenue | $31K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $624K |
| Staff Wages | $39K |
| Transfer Amortization | $729 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $190K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $35K | $864K | $-829K | $-2.0M |
| Oct 2026 | $36K | $1.3M | $-1.3M | $-1.2M |
| Sep 2026 | $33K | $608K | $-574K | $150K |
| Aug 2026 | $0 | $0 | $0 | $762K |