| TV Revenue | $149K |
| TV Placement Bonus | $8K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $22K |
| Domestic Cup Prize | $49K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
| Player Wages | $101K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $108K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $231K | $227K | $5K | $505K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $20K |