| TV Revenue | $1.8M |
| TV Placement Bonus | $785K |
| Matchday Revenue | $0 |
| Sponsorship | $106K |
| Merchandising | $847K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $666K |
| Staff Wages | $80K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $766K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $3.5M | $1.5M | $2.0M | $6.1M |
| Aug 2026 | $0 | $0 | $0 | $5.1M |
| Sponsor | Annual Income |
|---|---|
| Riverstone Logistics | $668K |
| Riverstone Logistics | $607K |