| TV Revenue | $780K |
| TV Placement Bonus | $347K |
| Matchday Revenue | $0 |
| Sponsorship | $13K |
| Merchandising | $398K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $59K |
| Owner Investment | $0 |
| Player Wages | $1.4M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $503K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.6M | $1.9M | $-322K | $5.7M |
| Aug 2026 | $0 | $0 | $0 | $6.0M |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $77K |
| Greenfield Foods | $75K |