| TV Revenue | $2.4M |
| TV Placement Bonus | $472K |
| Matchday Revenue | $0 |
| Sponsorship | $36K |
| Merchandising | $617K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $177K |
| Owner Investment | $0 |
| Player Wages | $223K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $17K |
| Facility Maintenance | $678K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.7M | $959K | $2.7M | $4.0M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $222K |
| Hometown Print | $212K |