| TV Revenue | $2.1M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $30K |
| Merchandising | $549K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
| Player Wages | $510K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $79K |
| Facility Maintenance | $703K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.8M | $1.3M | $2.4M | $4.4M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $192K |
| Greenfield Foods | $171K |