| TV Revenue | $687K |
| TV Placement Bonus | $117K |
| Matchday Revenue | $0 |
| Sponsorship | $366K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $431K |
| Staff Wages | $82K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $910K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $4.3M | $1.4M | $2.9M | $6.0M |
| Aug 2026 | $0 | $0 | $0 | $3.2M |
| Sponsor | Annual Income |
|---|---|
| Beacon Telecom | $2.4M |
| Riverstone Logistics | $2.0M |