| TV Revenue | $169K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $89 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $121K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $64K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Oct 2026 | $171K | $196K | $-26K | $268K |
| Sep 2026 | $200K | $106K | $94K | $294K |
| Aug 2026 | $0 | $0 | $0 | $200K |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $1K |