| TV Revenue | $4.9M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $0 |
| Sponsorship | $332K |
| Merchandising | $4.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $5.2M |
| Staff Wages | $100K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $33.3M | $7.1M | $26.2M | $38.9M |
| Aug 2026 | $0 | $0 | $0 | $12.7M |
| Sponsor | Annual Income |
|---|---|
| Beacon Telecom | $1.9M |
| Beacon Telecom | $2.1M |