| TV Revenue | $256K |
| TV Placement Bonus | $44K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $114K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
| Owner Investment | $0 |
| Player Wages | $87K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $195K |
| Facility Maintenance | $161K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $443K | $468K | $-25K | $29.0M |
| Aug 2026 | $0 | $0 | $0 | $29.0M |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $31K |