| TV Revenue | $626K |
| TV Placement Bonus | $298K |
| Matchday Revenue | $0 |
| Sponsorship | $82K |
| Merchandising | $409K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $993K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $287K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.4M | $1.3M | $91K | $599K |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $497K |
| Local Dairy Co. | $490K |