| TV Revenue | $766K |
| TV Placement Bonus | $209K |
| Matchday Revenue | $0 |
| Sponsorship | $429K |
| Merchandising | $5.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $64K |
| Owner Investment | $0 |
| Player Wages | $1.3M |
| Staff Wages | $93K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $390K |
| Facility Maintenance | $1.2M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $7.0M | $3.0M | $4.1M | $3.4M |
| Aug 2026 | $0 | $0 | $0 | $598K |
| Sponsor | Annual Income |
|---|---|
| Beacon Telecom | $2.4M |
| Beacon Telecom | $2.8M |