| TV Revenue | $3.8M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $233K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
| Player Wages | $887K |
| Staff Wages | $84K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $1.5M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $8.4M | $2.5M | $5.9M | $16.0M |
| Aug 2026 | $0 | $0 | $0 | $10.2M |
| Sponsor | Annual Income |
|---|---|
| Civic Energy | $1.4M |
| Riverstone Logistics | $1.4M |