| TV Revenue | $13K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $27K |
| Sponsorship | $0 |
| Merchandising | $900 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $813K |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $21K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $141K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $41K | $1.0M | $-988K | $-3.5M |
| Oct 2026 | $55K | $4.2M | $-4.1M | $-2.6M |
| Sep 2026 | $64K | $1.0M | $-939K | $1.6M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |