| TV Revenue | $1.0M |
| TV Placement Bonus | $617K |
| Matchday Revenue | $0 |
| Sponsorship | $15K |
| Merchandising | $269K |
| Domestic Cup Prize | $464K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
| Player Wages | $413K |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $288K |
| Facility Maintenance | $502K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.7M | $1.3M | $1.4M | $4.0M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $96K |
| Local Dairy Co. | $85K |