| TV Revenue | $6.6M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $0 |
| Sponsorship | $98K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $116K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $2.2M |
| Staff Wages | $72K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $10.8M | $3.9M | $6.9M | $9.5M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $620K |
| Westside Builders | $550K |