| TV Revenue | $781K |
| TV Placement Bonus | $38K |
| Matchday Revenue | $0 |
| Sponsorship | $405K |
| Merchandising | $7.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $416K |
| Owner Investment | $0 |
| Player Wages | $2.0M |
| Staff Wages | $106K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $9.3M | $3.7M | $5.6M | $4.4M |
| Aug 2026 | $0 | $0 | $0 | $4K |
| Sponsor | Annual Income |
|---|---|
| Beacon Telecom | $2.2M |
| Civic Energy | $2.7M |