| TV Revenue | $682K |
| TV Placement Bonus | $93K |
| Matchday Revenue | $0 |
| Sponsorship | $85K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
| Owner Investment | $0 |
| Player Wages | $673K |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $320K |
| Facility Maintenance | $802K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.8M | $1.9M | $2.0M | $951K |
| Aug 2026 | $0 | $0 | $0 | $329K |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $548K |
| Westside Builders | $472K |