| TV Revenue | $1.0M |
| TV Placement Bonus | $123K |
| Matchday Revenue | $0 |
| Sponsorship | $16K |
| Merchandising | $314K |
| Domestic Cup Prize | $228K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $35K |
| Owner Investment | $0 |
| Player Wages | $1.7M |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $49K |
| Facility Maintenance | $443K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.2M | $2.2M | $-26K | $1.9M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $89K |
| Hometown Print | $98K |