| TV Revenue | $886K |
| TV Placement Bonus | $242K |
| Matchday Revenue | $0 |
| Sponsorship | $531K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $199K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $2.1M |
| Staff Wages | $73K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $978K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $5.1M | $3.1M | $2.0M | $2.1M |
| Aug 2026 | $0 | $0 | $0 | $105K |
| Sponsor | Annual Income |
|---|---|
| Northwind Insurance | $3.2M |
| Beacon Telecom | $3.2M |