| TV Revenue | $4.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $64K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $2.5M |
| Staff Wages | $64K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $11.6M | $3.6M | $8.0M | $33.4M |
| Aug 2026 | $0 | $0 | $0 | $27.9M |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $391K |
| Hometown Print | $380K |