| TV Revenue | $208K |
| TV Placement Bonus | $21K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $881K |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $245K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $1.7M | $1.2M | $475K | $4.3M |
| Oct 2026 | $957K | $1.7M | $-783K | $3.9M |
| Sep 2026 | $3.0M | $875K | $2.1M | $4.7M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |