| TV Revenue | $75K |
| TV Placement Bonus | $21K |
| Matchday Revenue | $0 |
| Sponsorship | $83K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $352K |
| Staff Wages | $60K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $716K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.6M | $1.1M | $2.5M | $3.3M |
| Aug 2026 | $0 | $0 | $0 | $1.2M |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $489K |
| Hometown Print | $507K |