| TV Revenue | $4.1M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $274K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $140K |
| Owner Investment | $0 |
| Player Wages | $1.8M |
| Staff Wages | $86K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $71K |
| Facility Maintenance | $1.6M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $10.0M | $3.5M | $6.4M | $11.1M |
| Aug 2026 | $0 | $0 | $0 | $7.6M |
| Sponsor | Annual Income |
|---|---|
| Civic Energy | $1.6M |
| Beacon Telecom | $1.7M |