| TV Revenue | $449 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Player Wages | $488K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $446 |
| Facility Maintenance | $76K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Oct 2026 | $18K | $581K | $-563K | $-274K |
| Sep 2026 | $15K | $226K | $-211K | $289K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $54K |