| TV Revenue | $1.0M |
| TV Placement Bonus | $137K |
| Matchday Revenue | $0 |
| Sponsorship | $15K |
| Merchandising | $417K |
| Domestic Cup Prize | $468K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $140K |
| Owner Investment | $0 |
| Player Wages | $1.1M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $529K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.2M | $1.7M | $494K | $3.7M |
| Aug 2026 | $0 | $0 | $0 | $3.2M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $78K |
| Westside Builders | $102K |