| TV Revenue | $5.5M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $79K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $48K |
| Owner Investment | $0 |
| Player Wages | $949K |
| Staff Wages | $59K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $8.8M | $2.3M | $6.5M | $8.4M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $514K |
| Westside Builders | $436K |