Income Breakdown
| TV Revenue | $6.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $12.7M |
| Staff Wages | $41K |
| Transfer Amortization | $830K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $881K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$6.6M |
$14.4M |
$-7.8M |
$51.3M |
| Jul 2029 |
$10.4M |
$13.8M |
$-3.4M |
$58.3M |
| Jun 2029 |
$41.7M |
$12.1M |
$29.6M |
$66.2M |
| May 2029 |
$6.8M |
$14.4M |
$-7.6M |
$35.9M |
| Apr 2029 |
$6.8M |
$14.3M |
$-7.5M |
$42.8M |
| Mar 2029 |
$7.6M |
$15.2M |
$-7.6M |
$49.5M |
| Feb 2029 |
$8.1M |
$14.0M |
$-5.9M |
$56.5M |
| Jan 2029 |
$7.4M |
$12.6M |
$-5.3M |
$67.2M |
| Dec 2028 |
$6.7M |
$11.8M |
$-5.1M |
$71.9M |
| Nov 2028 |
$6.7M |
$12.8M |
$-6.1M |
$76.4M |
| Oct 2028 |
$6.0M |
$12.7M |
$-6.7M |
$81.9M |
| Sep 2028 |
$8.0M |
$10.8M |
$-2.8M |
$88.0M |