| TV Revenue | $33K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Player Wages | $443K |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $41K | $623K | $-582K | $91K |
| Oct 2026 | $42K | $744K | $-702K | $673K |
| Sep 2026 | $49K | $579K | $-530K | $1.4M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |