| TV Revenue | $3K |
| TV Placement Bonus | $688 |
| Matchday Revenue | $19K |
| Sponsorship | $5K |
| Merchandising | $686 |
| Domestic Cup Prize | $76K |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $546K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $89K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Oct 2026 | $106K | $649K | $-543K | $-285K |
| Sep 2026 | $49K | $291K | $-242K | $258K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $59K |