| TV Revenue | $1.0M |
| TV Placement Bonus | $535K |
| Matchday Revenue | $0 |
| Sponsorship | $16K |
| Merchandising | $229K |
| Domestic Cup Prize | $77K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $112K |
| Owner Investment | $0 |
| Player Wages | $1.2M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $464K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.0M | $1.7M | $263K | $1.3M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $92K |
| Local Dairy Co. | $104K |