| TV Revenue | $133K |
| TV Placement Bonus | $74K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $55K |
| Domestic Cup Prize | $39K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
| Player Wages | $221K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $128K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $315K | $367K | $-52K | $448K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $61K |