| TV Revenue | $5.8M |
| TV Placement Bonus | $194K |
| Matchday Revenue | $0 |
| Sponsorship | $352K |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
| Player Wages | $391K |
| Staff Wages | $104K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $72K |
| Facility Maintenance | $1.5M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $11.4M | $2.1M | $9.3M | $13.1M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |
| Sponsor | Annual Income |
|---|---|
| Civic Energy | $2.1M |
| Civic Energy | $2.1M |