| TV Revenue | $75K |
| TV Placement Bonus | $38K |
| Matchday Revenue | $0 |
| Sponsorship | $91K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $55K |
| Owner Investment | $0 |
| Player Wages | $463K |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $400K |
| Facility Maintenance | $823K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.4M | $1.7M | $2.7M | $2.5M |
| Aug 2026 | $0 | $0 | $0 | $281K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $579K |
| Hometown Print | $513K |