| TV Revenue | $4.5M |
| TV Placement Bonus | $494K |
| Matchday Revenue | $0 |
| Sponsorship | $1.7M |
| Merchandising | $5.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $890K |
| Owner Investment | $0 |
| Player Wages | $3.7M |
| Staff Wages | $149K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $256K |
| Facility Maintenance | $2.1M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $13.3M | $6.2M | $7.1M | $124.2M |
| Aug 2026 | $0 | $0 | $0 | $120.7M |
| Sponsor | Annual Income |
|---|---|
| Vanguard Industries | $6.7M |
| Aurora Holdings | $7.7M |
| Aurora Holdings | $6.6M |