| TV Revenue | $1.3M |
| TV Placement Bonus | $691K |
| Matchday Revenue | $0 |
| Sponsorship | $20K |
| Merchandising | $210K |
| Domestic Cup Prize | $149K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $386K |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $491K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.7M | $927K | $1.8M | $3.4M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $120K |
| Hometown Print | $123K |