| TV Revenue | $773K |
| TV Placement Bonus | $247K |
| Matchday Revenue | $0 |
| Sponsorship | $386K |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.5M |
| Owner Investment | $0 |
| Player Wages | $1.9M |
| Staff Wages | $100K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $88K |
| Facility Maintenance | $1.4M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $9.4M | $3.5M | $6.0M | $7.0M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Annual Income |
|---|---|
| Northwind Insurance | $2.2M |
| Civic Energy | $2.4M |