| TV Revenue | $225K |
| TV Placement Bonus | $72K |
| Matchday Revenue | $0 |
| Sponsorship | $421K |
| Merchandising | $6.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $300K |
| Owner Investment | $0 |
| Player Wages | $1.1M |
| Staff Wages | $81K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $1.3M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $7.4M | $2.5M | $4.9M | $68.4M |
| Aug 2026 | $0 | $0 | $0 | $63.5M |
| Sponsor | Annual Income |
|---|---|
| Riverstone Logistics | $2.2M |
| Northwind Insurance | $2.9M |