| TV Revenue | $1.1M |
| TV Placement Bonus | $549K |
| Matchday Revenue | $0 |
| Sponsorship | $15K |
| Merchandising | $477K |
| Domestic Cup Prize | $452K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $86K |
| Owner Investment | $0 |
| Player Wages | $843K |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $633K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.6M | $1.5M | $1.1M | $4.6M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $104K |
| Local Dairy Co. | $81K |