| TV Revenue | $706K |
| TV Placement Bonus | $289K |
| Matchday Revenue | $0 |
| Sponsorship | $895 |
| Merchandising | $25K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $217K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $191K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.0M | $428K | $592K | $1.1M |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $11K |