| TV Revenue | $73K |
| TV Placement Bonus | $6K |
| Matchday Revenue | $0 |
| Sponsorship | $94K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
| Owner Investment | $0 |
| Player Wages | $223K |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $501K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.3M | $779K | $1.5M | $1.6M |
| Aug 2026 | $0 | $0 | $0 | $201K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $534K |
| Greenfield Foods | $595K |