| TV Revenue | $1.7M |
| TV Placement Bonus | $93K |
| Matchday Revenue | $0 |
| Sponsorship | $26K |
| Merchandising | $518K |
| Domestic Cup Prize | $256K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $23K |
| Owner Investment | $0 |
| Player Wages | $891K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $506K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.6M | $1.5M | $1.2M | $3.1M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $137K |
| Greenfield Foods | $173K |