| TV Revenue | $747K |
| TV Placement Bonus | $267K |
| Matchday Revenue | $0 |
| Sponsorship | $12K |
| Merchandising | $154K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
| Player Wages | $752K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $257 |
| Facility Maintenance | $323K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.2M | $1.1M | $69K | $2.1M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $67K |
| Local Dairy Co. | $73K |