| TV Revenue | $251K |
| TV Placement Bonus | $53K |
| Matchday Revenue | $0 |
| Sponsorship | $503K |
| Merchandising | $5.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $63K |
| Owner Investment | $0 |
| Player Wages | $934K |
| Staff Wages | $103K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $830K |
| Facility Maintenance | $1.2M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $6.8M | $3.1M | $3.7M | $-3.1M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Annual Income |
|---|---|
| Northwind Insurance | $3.1M |
| Beacon Telecom | $2.9M |