| TV Revenue | $2.1M |
| TV Placement Bonus | $687K |
| Matchday Revenue | $0 |
| Sponsorship | $30K |
| Merchandising | $549K |
| Domestic Cup Prize | $947K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $871K |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $704K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.3M | $1.6M | $2.7M | $4.6M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $203K |
| Local Dairy Co. | $162K |