| TV Revenue | $2.5M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $0 |
| Sponsorship | $39K |
| Merchandising | $565K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $20K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $88K |
| Facility Maintenance | $825K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.6M | $969K | $3.7M | $4.9M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $232K |
| Local Dairy Co. | $233K |