| TV Revenue | $3.3M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $49K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $242K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $1.4M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $979K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $5.9M | $2.4M | $3.5M | $5.0M |
| Aug 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $276K |
| Westside Builders | $309K |