| TV Revenue | $74K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $0 |
| Sponsorship | $90K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
| Player Wages | $415K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $129K |
| Facility Maintenance | $670K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.5M | $1.3M | $2.3M | $2.7M |
| Aug 2026 | $0 | $0 | $0 | $414K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $538K |
| Greenfield Foods | $547K |