| TV Revenue | $2.0M |
| TV Placement Bonus | $229K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $220K |
| Domestic Cup Prize | $157K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $617K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $519K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.8M | $1.2M | $1.6M | $2.2M |
| Aug 2026 | $0 | $0 | $0 | $635K |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $30K |