| TV Revenue | $41K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $531K |
| Staff Wages | $39K |
| Transfer Amortization | $2K |
| Debt Interest | $803 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $145K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $44K | $722K | $-678K | $-203K |
| Oct 2026 | $120K | $1.0M | $-882K | $473K |
| Sep 2026 | $55K | $593K | $-538K | $1.4M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |