| TV Revenue | $644K |
| TV Placement Bonus | $119K |
| Matchday Revenue | $0 |
| Sponsorship | $85K |
| Merchandising | $831K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $465K |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $402K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.7M | $918K | $760K | $1.8M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $468K |
| Hometown Print | $546K |