| TV Revenue | $470K |
| TV Placement Bonus | $70K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $227K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
| Player Wages | $922K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $230K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $774K | $1.2M | $-406K | $12.3M |
| Aug 2026 | $0 | $0 | $0 | $12.7M |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $65K |