| TV Revenue | $219K |
| TV Placement Bonus | $17K |
| Matchday Revenue | $0 |
| Sponsorship | $87K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $564K |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $857K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.2M | $1.5M | $2.8M | $3.2M |
| Aug 2026 | $0 | $0 | $0 | $429K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $499K |
| Local Dairy Co. | $548K |