Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $4.2M |
| Merchandising | $6.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $370K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.3M |
| Staff Wages | $49K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $45K |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$17.3M |
$15.4M |
$1.9M |
$63.3M |
| Jul 2029 |
$15.4M |
$13.7M |
$1.8M |
$60.4M |
| Jun 2029 |
$19.2M |
$13.9M |
$5.3M |
$59.0M |
| May 2029 |
$14.6M |
$14.3M |
$330K |
$52.7M |
| Apr 2029 |
$15.8M |
$13.7M |
$2.1M |
$51.3M |
| Mar 2029 |
$15.0M |
$16.1M |
$-1.2M |
$48.2M |
| Feb 2029 |
$15.7M |
$14.1M |
$1.6M |
$48.3M |
| Jan 2029 |
$18.8M |
$14.9M |
$3.9M |
$58.6M |
| Dec 2028 |
$21.7M |
$16.3M |
$5.4M |
$53.9M |
| Nov 2028 |
$21.9M |
$14.7M |
$7.2M |
$47.6M |
| Oct 2028 |
$16.6M |
$24.8M |
$-8.2M |
$39.6M |
| Sep 2028 |
$29.3M |
$14.9M |
$14.4M |
$47.0M |