| TV Revenue | $2.8M |
| TV Placement Bonus | $714K |
| Matchday Revenue | $0 |
| Sponsorship | $39K |
| Merchandising | $441K |
| Domestic Cup Prize | $209K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
| Player Wages | $294K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $678K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.5M | $1.0M | $3.5M | $4.4M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $222K |
| Hometown Print | $242K |