| TV Revenue | $4.6M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $302K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $15.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $37K |
| Owner Investment | $0 |
| Player Wages | $1.5M |
| Staff Wages | $91K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $670K |
| Facility Maintenance | $1.6M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $26.1M | $3.8M | $22.3M | $27.4M |
| Aug 2026 | $0 | $0 | $0 | $5.1M |
| Sponsor | Annual Income |
|---|---|
| Beacon Telecom | $2.0M |
| Northwind Insurance | $1.6M |