| TV Revenue | $2.4M |
| TV Placement Bonus | $377K |
| Matchday Revenue | $0 |
| Sponsorship | $40K |
| Merchandising | $832K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $984K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $28K |
| Facility Maintenance | $706K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.2M | $1.8M | $2.4M | $4.3M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $236K |
| Greenfield Foods | $239K |