| TV Revenue | $3.9M |
| TV Placement Bonus | $628K |
| Matchday Revenue | $0 |
| Sponsorship | $53K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $47K |
| Owner Investment | $0 |
| Player Wages | $481K |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $110K |
| Facility Maintenance | $1.1M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $6.3M | $1.7M | $4.6M | $7.9M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $320K |
| Hometown Print | $312K |