| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $288 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $153K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $41K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $4K | $223K | $-219K | $1.9M |
| Oct 2026 | $294K | $470K | $-175K | $2.1M |
| Sep 2026 | $2.1M | $318K | $1.8M | $2.3M |
| Aug 2026 | $0 | $0 | $0 | $508K |