| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $7K |
| Merchandising | $189 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Player Wages | $988K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $77K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Nov 2026 | $12K | $1.1M | $-1.1M | $-4.3M |
| Oct 2026 | $35K | $3.0M | $-3.0M | $-3.2M |
| Sep 2026 | $22K | $794K | $-772K | $-272K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $82K |