| TV Revenue | $773K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $396K |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $2.1M |
| Staff Wages | $97K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $9.2M | $3.6M | $5.6M | $-24.6M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Annual Income |
|---|---|
| Beacon Telecom | $2.6M |
| Beacon Telecom | $2.2M |