| TV Revenue | $2.7M |
| TV Placement Bonus | $624K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $186K |
| Domestic Cup Prize | $311K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
| Player Wages | $309K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $583K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.8M | $918K | $2.9M | $3.4M |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $44K |