| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $7K |
| Sponsorship | $7K |
| Merchandising | $189 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $2.7M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $77K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Oct 2026 | $16K | $2.8M | $-2.8M | $-1.6M |
| Sep 2026 | $2.1M | $1.4M | $639K | $1.1M |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $88K |