| TV Revenue | $703K |
| TV Placement Bonus | $215K |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $72K |
| Domestic Cup Prize | $116K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $96K |
| Owner Investment | $0 |
| Player Wages | $883K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $216K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.7M | $1.1M | $1.6M | $2.1M |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $77K |