| TV Revenue | $431K |
| TV Placement Bonus | $44K |
| Matchday Revenue | $0 |
| Sponsorship | $225K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
| Player Wages | $902K |
| Staff Wages | $91K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $390K |
| Facility Maintenance | $644K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $2.3M | $2.0M | $305K | $4.4M |
| Aug 2026 | $0 | $0 | $0 | $4.4M |
| Sponsor | Annual Income |
|---|---|
| Beacon Telecom | $1.3M |
| Civic Energy | $1.4M |