| TV Revenue | $1.7M |
| TV Placement Bonus | $371K |
| Matchday Revenue | $0 |
| Sponsorship | $27K |
| Merchandising | $219K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $105K |
| Owner Investment | $0 |
| Player Wages | $582K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $44K |
| Facility Maintenance | $444K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.4M | $1.1M | $1.3M | $2.0M |
| Aug 2026 | $0 | $0 | $0 | $762K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $169K |
| Greenfield Foods | $153K |