| TV Revenue | $2.1M |
| TV Placement Bonus | $504K |
| Matchday Revenue | $0 |
| Sponsorship | $33K |
| Merchandising | $429K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $114K |
| Owner Investment | $0 |
| Player Wages | $208K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $55K |
| Facility Maintenance | $586K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.2M | $889K | $2.3M | $3.7M |
| Aug 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $214K |
| Local Dairy Co. | $176K |