| TV Revenue | $21K |
| 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 | $253K |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $668 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $22K | $433K | $-411K | $-125K |
| Oct 2026 | $22K | $645K | $-623K | $286K |
| Sep 2026 | $41K | $402K | $-360K | $910K |
| Aug 2026 | $0 | $0 | $0 | $1.3M |