| TV Revenue | $491 |
| TV Placement Bonus | $49 |
| Matchday Revenue | $3K |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Player Wages | $329K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $454 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $76K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Oct 2026 | $16K | $424K | $-407K | $-107K |
| Sep 2026 | $17K | $217K | $-200K | $300K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $60K |