| TV Revenue | $224K |
| TV Placement Bonus | $121K |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $576K |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $417K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.7M | $1.1M | $642K | $4.1M |
| Aug 2026 | $0 | $0 | $0 | $4.0M |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $601K |
| Greenfield Foods | $509K |