| TV Revenue | $881K |
| TV Placement Bonus | $466K |
| Matchday Revenue | $0 |
| Sponsorship | $468K |
| Merchandising | $8.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.3M |
| Owner Investment | $0 |
| Player Wages | $3.2M |
| Staff Wages | $113K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $2.7M |
| Facility Maintenance | $1.7M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $23.9M | $7.7M | $16.2M | $-9.7M |
| Aug 2026 | $0 | $0 | $0 | $15.2M |
| Sponsor | Annual Income |
|---|---|
| Northwind Insurance | $2.6M |
| Civic Energy | $3.0M |