| TV Revenue | $682K |
| TV Placement Bonus | $93K |
| Matchday Revenue | $0 |
| Sponsorship | $86K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
| Player Wages | $528K |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $802K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.6M | $1.4M | $2.2M | $2.6M |
| Aug 2026 | $0 | $0 | $0 | $329K |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $473K |
| Westside Builders | $555K |