| TV Revenue | $393 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $935 |
| Player Wages | $1.6M |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $28K |
| Facility Maintenance | $76K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Oct 2026 | $35K | $1.7M | $-1.7M | $-1.5M |
| Sep 2026 | $160K | $431K | $-271K | $229K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $55K |