| TV Revenue | $448K |
| TV Placement Bonus | $228K |
| Matchday Revenue | $0 |
| Sponsorship | $53K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $29K |
| Owner Investment | $0 |
| Player Wages | $608K |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $516K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.9M | $1.2M | $686K | $3.5M |
| Aug 2026 | $0 | $0 | $0 | $4.0M |
| Sponsor | Annual Income |
|---|---|
| Local Dairy Co. | $297K |
| Hometown Print | $340K |