| TV Revenue | $1.0M |
| TV Placement Bonus | $123K |
| Matchday Revenue | $0 |
| Sponsorship | $17K |
| Merchandising | $193K |
| Domestic Cup Prize | $77K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $82K |
| Owner Investment | $0 |
| Player Wages | $830K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $460 |
| Facility Maintenance | $377K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.6M | $1.3M | $315K | $1.3M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $103K |
| Westside Builders | $102K |