| TV Revenue | $74K |
| TV Placement Bonus | $9K |
| Matchday Revenue | $0 |
| Sponsorship | $82K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $116K |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $584K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.8M | $756K | $2.0M | $1.8M |
| Aug 2026 | $0 | $0 | $0 | $257K |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $504K |
| Hometown Print | $475K |