Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $247K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $350K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $81K |
| Transfer Amortization | $748K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$10.7M |
$6.1M |
$4.6M |
$171.5M |
| Jun 2029 |
$16.4M |
$5.6M |
$10.7M |
$172.8M |
| May 2029 |
$10.8M |
$6.4M |
$4.4M |
$161.3M |
| Apr 2029 |
$10.9M |
$6.2M |
$4.6M |
$156.1M |
| Mar 2029 |
$11.1M |
$7.5M |
$3.5M |
$150.7M |
| Feb 2029 |
$14.0M |
$7.0M |
$7.0M |
$146.4M |
| Jan 2029 |
$12.1M |
$6.3M |
$5.8M |
$138.7M |
| Dec 2028 |
$12.1M |
$5.9M |
$6.1M |
$132.1M |
| Nov 2028 |
$11.5M |
$6.2M |
$5.2M |
$125.2M |
| Oct 2028 |
$11.2M |
$10.0M |
$1.2M |
$119.3M |
| Sep 2028 |
$11.5M |
$6.0M |
$5.5M |
$117.3M |
| Aug 2028 |
$10.3M |
$6.1M |
$4.2M |
$111.7M |