Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $1.3M |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $84K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $60K |
| Transfer Amortization | $98K |
| Debt Interest | $0 |
| Loan Fees (Out) | $631K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$11.4M |
$6.7M |
$4.7M |
$310.2M |
| Jul 2029 |
$13.2M |
$6.6M |
$6.6M |
$331.5M |
| Jun 2029 |
$17.4M |
$5.7M |
$11.7M |
$326.2M |
| May 2029 |
$12.3M |
$7.6M |
$4.7M |
$315.6M |
| Apr 2029 |
$12.5M |
$6.9M |
$5.6M |
$311.5M |
| Mar 2029 |
$13.0M |
$7.1M |
$5.8M |
$306.2M |
| Feb 2029 |
$17.6M |
$7.6M |
$10.0M |
$301.4M |
| Jan 2029 |
$15.2M |
$7.5M |
$7.7M |
$292.3M |
| Dec 2028 |
$13.5M |
$7.5M |
$6.0M |
$285.3M |
| Nov 2028 |
$14.1M |
$7.3M |
$6.8M |
$279.4M |
| Oct 2028 |
$13.3M |
$7.7M |
$5.6M |
$272.5M |
| Sep 2028 |
$13.1M |
$8.8M |
$4.4M |
$266.8M |