| TV Revenue | $2.5M |
| TV Placement Bonus | $813K |
| Matchday Revenue | $0 |
| Sponsorship | $37K |
| Merchandising | $327K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $93K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $609K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.6M | $738K | $2.9M | $3.5M |
| Aug 2026 | $0 | $0 | $0 | $635K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $241K |
| Greenfield Foods | $201K |