Income Breakdown
| TV Revenue | $781K |
| TV Placement Bonus | $392K |
| Matchday Revenue | $0 |
| Sponsorship | $433K |
| Merchandising | $6.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $46K |
| Transfer Amortization | $728K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$8.1M |
$7.9M |
$276K |
$20.5M |
| Jul 2029 |
$8.1M |
$9.0M |
$-806K |
$19.5M |
| Jun 2029 |
$12.5M |
$7.1M |
$5.5M |
$19.5M |
| May 2029 |
$10.1M |
$11.2M |
$-1.1M |
$13.3M |
| Apr 2029 |
$9.1M |
$9.2M |
$-176K |
$13.7M |
| Mar 2029 |
$9.4M |
$7.9M |
$1.5M |
$13.2M |
| Feb 2029 |
$35.1M |
$8.5M |
$26.6M |
$10.9M |
| Jan 2029 |
$8.9M |
$7.8M |
$1.1M |
$-16.4M |
| Dec 2028 |
$9.3M |
$7.9M |
$1.4M |
$-18.3M |
| Nov 2028 |
$10.2M |
$7.7M |
$2.5M |
$-20.4M |
| Oct 2028 |
$9.0M |
$8.8M |
$214K |
$-23.6M |
| Sep 2028 |
$6.6M |
$7.6M |
$-1.0M |
$-24.6M |