| TV Revenue | $3K |
| TV Placement Bonus | $343 |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $686 |
| Domestic Cup Prize | $39K |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Player Wages | $148K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $86K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $50K | $259K | $-209K | $291K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $57K |