| TV Revenue | $57K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Player Wages | $1.0M |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $109K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $68K | $1.2M | $-1.1M | $-2.0M |
| Oct 2026 | $16K | $1.3M | $-1.3M | $-839K |
| Sep 2026 | $77K | $387K | $-311K | $489K |
| Aug 2026 | $0 | $0 | $0 | $800K |