| TV Revenue | $51K |
| 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 | $686K |
| Staff Wages | $49K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $146K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $3.0M | $885K | $2.1M | $6.3M |
| Oct 2026 | $1.3M | $1.4M | $-140K | $4.1M |
| Sep 2026 | $3.7M | $621K | $3.1M | $4.3M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |