| TV Revenue | $3.7M |
| TV Placement Bonus | $439K |
| Matchday Revenue | $0 |
| Sponsorship | $54K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $139K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
| Player Wages | $1.8M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $987K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $6.2M | $2.9M | $3.4M | $4.7M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $299K |
| Hometown Print | $350K |