Income Breakdown
| TV Revenue | $6.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $286K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $21K |
| Transfer Amortization | $1.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$7.6M |
$9.5M |
$-1.8M |
$235.0M |
| Jul 2029 |
$24.2M |
$9.5M |
$14.7M |
$235.6M |
| Jun 2029 |
$21.1M |
$8.3M |
$12.7M |
$219.6M |
| May 2029 |
$6.2M |
$9.7M |
$-3.5M |
$205.6M |
| Apr 2029 |
$7.4M |
$11.7M |
$-4.3M |
$207.9M |
| Mar 2029 |
$7.9M |
$12.0M |
$-4.1M |
$211.0M |
| Feb 2029 |
$74.8M |
$8.2M |
$66.6M |
$213.8M |
| Jan 2029 |
$9.6M |
$8.4M |
$1.2M |
$193.4M |
| Dec 2028 |
$8.9M |
$8.4M |
$537K |
$191.9M |
| Nov 2028 |
$8.9M |
$8.3M |
$612K |
$191.0M |
| Oct 2028 |
$7.1M |
$9.0M |
$-2.0M |
$190.1M |
| Sep 2028 |
$12.9M |
$8.0M |
$4.9M |
$191.8M |