Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $965K |
| Matchday Revenue | $1.8M |
| Sponsorship | $857K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $335K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.7M |
| Staff Wages | $45K |
| Transfer Amortization | $1.2M |
| Debt Interest | $161K |
| Loan Fees (Out) | $367K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$10.6M |
$13.4M |
$-2.8M |
$-37.9M |
| Jun 2029 |
$9.9M |
$11.7M |
$-1.8M |
$-36.3M |
| May 2029 |
$10.2M |
$12.7M |
$-2.4M |
$-35.7M |
| Apr 2029 |
$12.9M |
$13.3M |
$-374K |
$-34.5M |
| Mar 2029 |
$9.1M |
$13.5M |
$-4.4M |
$-35.4M |
| Feb 2029 |
$11.2M |
$23.5M |
$-12.2M |
$-7.3M |
| Jan 2029 |
$14.5M |
$8.5M |
$6.0M |
$3.7M |
| Dec 2028 |
$12.4M |
$8.7M |
$3.8M |
$8.3M |
| Nov 2028 |
$13.2M |
$9.3M |
$3.9M |
$3.5M |
| Oct 2028 |
$9.6M |
$10.6M |
$-995K |
$-1.4M |
| Sep 2028 |
$10.5M |
$9.8M |
$707K |
$-1.4M |
| Aug 2028 |
$9.7M |
$9.7M |
$22K |
$-3.2M |