| TV Revenue | $1.2M |
| TV Placement Bonus | $529K |
| Matchday Revenue | $0 |
| Sponsorship | $17K |
| Merchandising | $428K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $786K |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $564K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.6M | $1.4M | $1.1M | $3.8M |
| Aug 2026 | $0 | $0 | $0 | $3.2M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $100K |
| Hometown Print | $106K |