| TV Revenue | $3.3M |
| TV Placement Bonus | $666K |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $457K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $1.3M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $767K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.5M | $2.1M | $2.4M | $3.9M |
| Aug 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $316K |
| Local Dairy Co. | $257K |