| TV Revenue | $176K |
| TV Placement Bonus | $28K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $121K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $73K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $112K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $333K | $205K | $127K | $128K |
| Aug 2026 | $0 | $0 | $0 | $505 |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $82K |