| TV Revenue | $2.6M |
| TV Placement Bonus | $279K |
| Matchday Revenue | $0 |
| Sponsorship | $40K |
| Merchandising | $292K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $191K |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $559K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $15.2M | $831K | $14.4M | $12.8M |
| Aug 2026 | $0 | $0 | $0 | $635K |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $257K |
| Local Dairy Co. | $221K |