| TV Revenue | $246K |
| TV Placement Bonus | $151K |
| Matchday Revenue | $0 |
| Sponsorship | $31K |
| Merchandising | $328K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $916K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $274K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $756K | $1.2M | $-473K | $162K |
| Aug 2026 | $0 | $0 | $0 | $635K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $170K |
| Hometown Print | $202K |