Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $746K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $115K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.5M |
| Staff Wages | $50K |
| Transfer Amortization | $919K |
| Debt Interest | $0 |
| Loan Fees (Out) | $225K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$9.7M |
$12.5M |
$-2.8M |
$30.0M |
| Jul 2029 |
$21.6M |
$9.4M |
$12.1M |
$70.3M |
| Jun 2029 |
$11.2M |
$9.6M |
$1.6M |
$61.1M |
| May 2029 |
$9.3M |
$16.2M |
$-6.8M |
$58.7M |
| Apr 2029 |
$11.1M |
$10.2M |
$887K |
$64.7M |
| Mar 2029 |
$10.3M |
$9.8M |
$483K |
$63.0M |
| Feb 2029 |
$10.5M |
$9.8M |
$629K |
$61.7M |
| Jan 2029 |
$10.8M |
$11.1M |
$-335K |
$61.5M |
| Dec 2028 |
$12.0M |
$11.0M |
$989K |
$61.0M |
| Nov 2028 |
$11.8M |
$10.4M |
$1.4M |
$59.2M |
| Oct 2028 |
$10.6M |
$17.5M |
$-6.9M |
$56.9M |
| Sep 2028 |
$11.7M |
$11.9M |
$-197K |
$63.0M |