| TV Revenue | $716K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $879 |
| Merchandising | $44K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
| Player Wages | $215K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $92K |
| Facility Maintenance | $170K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $766K | $499K | $267K | $1.5M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $11K |