Income Breakdown
| TV Revenue | $9.8M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $0 |
| Sponsorship | $1.7M |
| Merchandising | $5.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $3.4M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.5M |
| Staff Wages | $47K |
| Transfer Amortization | $2.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$25.5M |
$13.3M |
$12.3M |
$66.3M |
| Jun 2029 |
$12.9M |
$15.5M |
$-2.6M |
$54.8M |
| May 2029 |
$12.4M |
$13.4M |
$-1.0M |
$55.0M |
| Apr 2029 |
$13.5M |
$18.7M |
$-5.2M |
$53.6M |
| Mar 2029 |
$12.8M |
$15.9M |
$-3.1M |
$56.3M |
| Feb 2029 |
$17.0M |
$15.0M |
$1.9M |
$57.0M |
| Jan 2029 |
$14.1M |
$16.2M |
$-2.0M |
$80.7M |
| Dec 2028 |
$13.5M |
$15.7M |
$-2.2M |
$87.0M |
| Nov 2028 |
$13.3M |
$17.0M |
$-3.7M |
$87.3M |
| Oct 2028 |
$12.6M |
$17.2M |
$-4.7M |
$89.1M |
| Sep 2028 |
$13.5M |
$17.5M |
$-4.0M |
$91.9M |
| Aug 2028 |
$14.0M |
$12.1M |
$1.9M |
$94.9M |