| TV Revenue | $480K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $61K |
| Merchandising | $443K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $47K |
| Owner Investment | $0 |
| Player Wages | $750K |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.3M |
| Facility Maintenance | $300K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.0M | $2.4M | $-1.4M | $1.2M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $375K |
| Greenfield Foods | $359K |