| TV Revenue | $2.0M |
| TV Placement Bonus | $536K |
| Matchday Revenue | $0 |
| Sponsorship | $29K |
| Merchandising | $785K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $770K |
| Staff Wages | $66K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $181K |
| Facility Maintenance | $774K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.3M | $1.8M | $1.5M | $4.1M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $161K |
| Local Dairy Co. | $185K |