| TV Revenue | $491 |
| TV Placement Bonus | $49 |
| Matchday Revenue | $5K |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Player Wages | $863K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $77K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Oct 2026 | $14K | $970K | $-956K | $-711K |
| Sep 2026 | $79K | $334K | $-255K | $245K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $57K |