Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $437K |
| Sponsorship | $2.7M |
| Merchandising | $4.4M |
| Domestic Cup Prize | $411K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $53K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $23.4M |
| Staff Wages | $48K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$19.9M |
$27.0M |
$-7.1M |
$69.9M |
| Jul 2029 |
$17.6M |
$14.5M |
$3.1M |
$77.0M |
| Jun 2029 |
$15.7M |
$15.1M |
$621K |
$80.8M |
| May 2029 |
$16.2M |
$16.5M |
$-346K |
$79.3M |
| Apr 2029 |
$16.6M |
$15.4M |
$1.2M |
$78.7M |
| Mar 2029 |
$14.7M |
$15.8M |
$-1.1M |
$76.6M |
| Feb 2029 |
$15.3M |
$15.9M |
$-670K |
$100.0M |
| Jan 2029 |
$28.1M |
$13.8M |
$14.3M |
$99.8M |
| Dec 2028 |
$16.0M |
$14.7M |
$1.3M |
$91.8M |
| Nov 2028 |
$16.1M |
$14.4M |
$1.7M |
$89.8M |
| Oct 2028 |
$15.5M |
$15.7M |
$-215K |
$87.3M |
| Sep 2028 |
$14.9M |
$14.8M |
$110K |
$86.7M |