| TV Revenue | $1.2M |
| TV Placement Bonus | $312K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $102K |
| Domestic Cup Prize | $180K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
| Player Wages | $222K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $50K |
| Facility Maintenance | $281K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $1.8M | $577K | $1.2M | $1.7M |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $17K |