| TV Revenue | $11K |
| TV Placement Bonus | $1K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $228K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $146K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $14K | $416K | $-402K | $3.5M |
| Oct 2026 | $12K | $462K | $-450K | $3.9M |
| Sep 2026 | $3.7M | $336K | $3.3M | $4.3M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |