| TV Revenue | $178K |
| TV Placement Bonus | $88K |
| Matchday Revenue | $0 |
| Sponsorship | $524 |
| Merchandising | $8K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $89K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $204K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $275K | $319K | $-44K | $106K |
| Aug 2026 | $0 | $0 | $0 | $150K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $6K |