| TV Revenue | $217K |
| TV Placement Bonus | $61K |
| Matchday Revenue | $0 |
| Sponsorship | $86K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
| Owner Investment | $0 |
| Player Wages | $611K |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $714K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.1M | $1.4M | $2.7M | $2.7M |
| Aug 2026 | $0 | $0 | $0 | $30K |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $463K |
| Westside Builders | $565K |