| TV Revenue | $2.5M |
| TV Placement Bonus | $711K |
| Matchday Revenue | $0 |
| Sponsorship | $36K |
| Merchandising | $396K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $320K |
| Staff Wages | $44K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $28K |
| Facility Maintenance | $639K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.6M | $1.0M | $2.6M | $3.3M |
| Aug 2026 | $0 | $0 | $0 | $762K |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $220K |
| Local Dairy Co. | $213K |