| TV Revenue | $1K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $8K |
| Merchandising | $189 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $1.1M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $31K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $77K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $16K | $1.2M | $-1.2M | $-5.1M |
| Oct 2026 | $30K | $3.4M | $-3.3M | $-4.0M |
| Sep 2026 | $19K | $1.1M | $-1.1M | $-604K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $99K |