| TV Revenue | $2.5M |
| TV Placement Bonus | $668K |
| Matchday Revenue | $0 |
| Sponsorship | $38K |
| Merchandising | $864K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $1.1M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $745K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.0M | $1.9M | $2.1M | $3.4M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $234K |
| Hometown Print | $225K |