| TV Revenue | $442 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $4K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Player Wages | $141K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $76K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Oct 2026 | $13K | $238K | $-225K | $120K |
| Sep 2026 | $9K | $155K | $-146K | $354K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $50K |