| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Player Wages | $314K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $13K | $423K | $-410K | $-785K |
| Oct 2026 | $19K | $625K | $-606K | $-375K |
| Sep 2026 | $16K | $285K | $-269K | $231K |
| Aug 2026 | $0 | $0 | $0 | $500K |