| TV Revenue | $73K |
| TV Placement Bonus | $44K |
| Matchday Revenue | $0 |
| Sponsorship | $95K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $689K |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $77K |
| Facility Maintenance | $560K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.7M | $1.4M | $1.3M | $1.3M |
| Aug 2026 | $0 | $0 | $0 | $76K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $580K |
| Hometown Print | $561K |