| TV Revenue | $227K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $93K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $120K |
| Owner Investment | $0 |
| Player Wages | $1.2M |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $532K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.3M | $1.8M | $514K | $4.5M |
| Aug 2026 | $0 | $0 | $0 | $4.0M |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $494K |
| Greenfield Foods | $626K |