| TV Revenue | $223K |
| TV Placement Bonus | $8K |
| Matchday Revenue | $0 |
| Sponsorship | $84K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
| Player Wages | $495K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $306K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.4M | $845K | $521K | $953K |
| Aug 2026 | $0 | $0 | $0 | $432K |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $496K |
| Westside Builders | $510K |