| TV Revenue | $2.6M |
| TV Placement Bonus | $831K |
| Matchday Revenue | $0 |
| Sponsorship | $35K |
| Merchandising | $519K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
| Owner Investment | $0 |
| Player Wages | $399K |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $808K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.0M | $1.2M | $2.7M | $6.5M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $195K |
| Greenfield Foods | $221K |