Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $258K |
| Sponsorship | $110K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $286K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $34K |
| Transfer Amortization | $530K |
| Debt Interest | $0 |
| Loan Fees (Out) | $87K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$9.4M |
$6.8M |
$2.6M |
$108.7M |
| Jun 2029 |
$9.2M |
$6.6M |
$2.5M |
$105.5M |
| May 2029 |
$9.3M |
$12.2M |
$-3.0M |
$102.5M |
| Apr 2029 |
$9.5M |
$5.6M |
$3.8M |
$120.4M |
| Mar 2029 |
$9.4M |
$5.0M |
$4.4M |
$119.1M |
| Feb 2029 |
$9.4M |
$4.6M |
$4.8M |
$119.7M |
| Jan 2029 |
$9.9M |
$5.7M |
$4.2M |
$114.5M |
| Dec 2028 |
$16.7M |
$5.1M |
$11.6M |
$110.0M |
| Nov 2028 |
$8.8M |
$5.3M |
$3.5M |
$98.0M |
| Oct 2028 |
$9.9M |
$5.0M |
$4.9M |
$94.1M |
| Sep 2028 |
$9.7M |
$5.8M |
$3.9M |
$88.8M |
| Aug 2028 |
$8.6M |
$4.9M |
$3.7M |
$84.7M |