| TV Revenue | $12K |
| TV Placement Bonus | $1K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $756 |
| Domestic Cup Prize | $120K |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $1.0M |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $88K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $142K | $1.1M | $-1.0M | $-502K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $79K |