| TV Revenue | $26K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $609K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $180K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $33K | $830K | $-797K | $-2.5M |
| Oct 2026 | $324K | $2.0M | $-1.7M | $-1.7M |
| Sep 2026 | $229K | $829K | $-600K | $35K |
| Aug 2026 | $0 | $0 | $0 | $635K |