| TV Revenue | $2.6M |
| TV Placement Bonus | $372K |
| Matchday Revenue | $0 |
| Sponsorship | $38K |
| Merchandising | $243K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $544K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $18K |
| Facility Maintenance | $591K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.4M | $1.2M | $2.2M | $2.7M |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $241K |
| Hometown Print | $209K |