| TV Revenue | $751K |
| TV Placement Bonus | $49K |
| Matchday Revenue | $0 |
| Sponsorship | $79K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $664K |
| Staff Wages | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $90K |
| Facility Maintenance | $883K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.8M | $1.7M | $3.1M | $5.5M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |
| Sponsor | Annual Income |
|---|---|
| Hometown Print | $479K |
| Westside Builders | $465K |