| TV Revenue | $73K |
| TV Placement Bonus | $40K |
| Matchday Revenue | $0 |
| Sponsorship | $89K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
| Owner Investment | $0 |
| Player Wages | $428K |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $700K |
| Facility Maintenance | $531K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.5M | $1.7M | $786K | $1.2M |
| Aug 2026 | $0 | $0 | $0 | $406K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $523K |
| Westside Builders | $541K |