| TV Revenue | $483K |
| TV Placement Bonus | $174K |
| Matchday Revenue | $0 |
| Sponsorship | $60K |
| Merchandising | $537K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $786K |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $374K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.8M | $1.2M | $547K | $3.1M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $320K |
| Local Dairy Co. | $399K |