| TV Revenue | $3.5M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $0 |
| Sponsorship | $224K |
| Merchandising | $4.0M |
| Domestic Cup Prize | $475K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $2.6M |
| Staff Wages | $105K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $10.2M | $4.5M | $5.7M | $14.6M |
| Aug 2026 | $0 | $0 | $0 | $8.9M |
| Sponsor | Annual Income |
|---|---|
| Riverstone Logistics | $1.3M |
| Northwind Insurance | $1.4M |