| TV Revenue | $220K |
| TV Placement Bonus | $22K |
| Matchday Revenue | $0 |
| Sponsorship | $84K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $727K |
| Staff Wages | $66K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $28K |
| Facility Maintenance | $896K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.6M | $1.7M | $2.9M | $3.7M |
| Aug 2026 | $0 | $0 | $0 | $847K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $538K |
| Local Dairy Co. | $476K |