| TV Revenue | $221K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $0 |
| Sponsorship | $408K |
| Merchandising | $4.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $385K |
| Owner Investment | $0 |
| Player Wages | $600K |
| Staff Wages | $81K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $511K |
| Facility Maintenance | $944K |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $5.8M | $2.1M | $3.7M | $4.4M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Annual Income |
|---|---|
| Riverstone Logistics | $2.3M |
| Civic Energy | $2.6M |