| TV Revenue | $3.7M |
| TV Placement Bonus | $993K |
| Matchday Revenue | $0 |
| Sponsorship | $257K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $135K |
| Owner Investment | $0 |
| Player Wages | $1.1M |
| Staff Wages | $92K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $280K |
| Facility Maintenance | $1.3M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $7.9M | $2.8M | $5.1M | $10.2M |
| Aug 2026 | $0 | $0 | $0 | $5.1M |
| Sponsor | Annual Income |
|---|---|
| Riverstone Logistics | $1.5M |
| Civic Energy | $1.6M |