| TV Revenue | $491 |
| TV Placement Bonus | $49 |
| Matchday Revenue | $6K |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Player Wages | $741K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $77K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Oct 2026 | $23K | $840K | $-817K | $-842K |
| Sep 2026 | $13K | $268K | $-255K | $-25K |
| Aug 2026 | $0 | $0 | $0 | $230K |
| Sponsor | Annual Income |
|---|---|
| Westside Builders | $62K |