| TV Revenue | $783K |
| TV Placement Bonus | $228K |
| Matchday Revenue | $0 |
| Sponsorship | $448K |
| Merchandising | $8.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2.9M |
| Owner Investment | $0 |
| Player Wages | $2.2M |
| Staff Wages | $97K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $498K |
| Facility Maintenance | $1.7M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $12.4M | $4.5M | $7.9M | $9.8M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Annual Income |
|---|---|
| Civic Energy | $2.7M |
| Beacon Telecom | $2.6M |