| TV Revenue | $73K |
| TV Placement Bonus | $4K |
| Matchday Revenue | $0 |
| Sponsorship | $100K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $419K |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $525K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.1M | $993K | $1.1M | $1.3M |
| Aug 2026 | $0 | $0 | $0 | $318K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $585K |
| Westside Builders | $618K |