| TV Revenue | $3.3M |
| TV Placement Bonus | $133K |
| Matchday Revenue | $0 |
| Sponsorship | $47K |
| Merchandising | $584K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $124K |
| Owner Investment | $0 |
| Player Wages | $940K |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $379K |
| Facility Maintenance | $742K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.2M | $2.1M | $2.1M | $4.1M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Annual Income |
|---|---|
| Greenfield Foods | $286K |
| Westside Builders | $273K |