| TV Revenue | $4K |
| TV Placement Bonus | $424 |
| Matchday Revenue | $4K |
| Sponsorship | $2K |
| Merchandising | $703 |
| Domestic Cup Prize | $84K |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $75K |
| Player Wages | $1.8M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $85K |
| Facility Maintenance | $112K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Oct 2026 | $243K | $2.0M | $-1.8M | $34.4M |
| Sep 2026 | $140K | $931K | $-791K | $36.3M |
| Aug 2026 | $0 | $0 | $0 | $53.0M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $28K |