Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $2.7M |
| Matchday Revenue | $13K |
| Sponsorship | $448K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $536K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $49K |
| Transfer Amortization | $65K |
| Debt Interest | $0 |
| Loan Fees (Out) | $639K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$11.9M |
$7.8M |
$4.0M |
$183.2M |
| Jul 2029 |
$11.9M |
$6.8M |
$5.1M |
$179.1M |
| Jun 2029 |
$11.2M |
$6.0M |
$5.1M |
$174.6M |
| May 2029 |
$10.9M |
$6.8M |
$4.0M |
$169.4M |
| Apr 2029 |
$11.2M |
$5.6M |
$5.5M |
$165.3M |
| Mar 2029 |
$10.6M |
$5.5M |
$5.1M |
$159.7M |
| Feb 2029 |
$10.6M |
$5.9M |
$4.7M |
$160.4M |
| Jan 2029 |
$21.4M |
$4.6M |
$16.8M |
$155.7M |
| Dec 2028 |
$10.7M |
$6.0M |
$4.7M |
$140.8M |
| Nov 2028 |
$10.7M |
$4.6M |
$6.1M |
$136.0M |
| Oct 2028 |
$10.3M |
$5.2M |
$5.1M |
$129.9M |
| Sep 2028 |
$10.1M |
$6.0M |
$4.2M |
$124.8M |