| TV Revenue | $1.6M |
| TV Placement Bonus | $615K |
| Matchday Revenue | $0 |
| Sponsorship | $99K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $82K |
| Owner Investment | $0 |
| Player Wages | $1.3M |
| Staff Wages | $99K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $43K |
| Facility Maintenance | $830K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.5M | $2.2M | $1.2M | $7.6M |
| Aug 2026 | $0 | $0 | $0 | $6.3M |
| Sponsor | Annual Income |
|---|---|
| Beacon Telecom | $604K |
| Civic Energy | $589K |