| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5K |
| Sponsorship | $8K |
| Merchandising | $189 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $1.0M |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $21K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $77K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $15K | $1.2M | $-1.1M | $-3.6M |
| Oct 2026 | $14K | $2.0M | $-2.0M | $-2.5M |
| Sep 2026 | $18K | $967K | $-949K | $-449K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $96K |