| TV Revenue | $74K |
| TV Placement Bonus | $23K |
| Matchday Revenue | $0 |
| Sponsorship | $90K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
| Player Wages | $538K |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $150K |
| Facility Maintenance | $649K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.2M | $1.4M | $1.8M | $3.1M |
| Aug 2026 | $0 | $0 | $0 | $1.2M |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $567K |
| Hometown Print | $508K |