| TV Revenue | $3.7M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $0 |
| Sponsorship | $246K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $262K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $927K |
| Staff Wages | $75K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $1.3M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $9.2M | $2.3M | $6.9M | $10.7M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |
| Sponsor | Annual Income |
|---|---|
| Beacon Telecom | $1.3M |
| Civic Energy | $1.6M |