| TV Revenue | $218K |
| TV Placement Bonus | $100K |
| Matchday Revenue | $0 |
| Sponsorship | $88K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $429K |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $830K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.1M | $1.3M | $2.8M | $2.3M |
| Aug 2026 | $0 | $0 | $0 | $0 |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $552K |
| Local Dairy Co. | $505K |