| TV Revenue | $40K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $275K |
| Staff Wages | $32K |
| Transfer Amortization | $270 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $185K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $42K | $497K | $-455K | $-692K |
| Oct 2026 | $355K | $1.1M | $-733K | $-237K |
| Sep 2026 | $38K | $546K | $-507K | $496K |
| Aug 2026 | $0 | $0 | $0 | $1.0M |