| TV Revenue | $1.9M |
| TV Placement Bonus | $387K |
| Matchday Revenue | $0 |
| Sponsorship | $32K |
| Merchandising | $430K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $58K |
| Owner Investment | $0 |
| Player Wages | $826K |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $580K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.8M | $1.4M | $1.4M | $2.4M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $197K |
| Local Dairy Co. | $187K |