Income Breakdown
| TV Revenue | $932K |
| TV Placement Bonus | $360K |
| Matchday Revenue | $519K |
| Sponsorship | $472K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $566K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $22K |
| Transfer Amortization | $275K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$6.8M |
$6.2M |
$527K |
$21.3M |
| Nov 2029 |
$6.9M |
$5.6M |
$1.3M |
$20.5M |
| Oct 2029 |
$6.2M |
$6.5M |
$-214K |
$19.0M |
| Sep 2029 |
$5.9M |
$5.7M |
$166K |
$18.9M |
| Aug 2029 |
$6.0M |
$6.0M |
$-20K |
$18.5M |
| Jul 2029 |
$15.7M |
$6.1M |
$9.5M |
$18.2M |
| Jun 2029 |
$6.1M |
$5.2M |
$836K |
$8.4M |
| May 2029 |
$6.2M |
$6.7M |
$-522K |
$7.3M |
| Apr 2029 |
$5.8M |
$5.4M |
$406K |
$7.5M |
| Mar 2029 |
$6.2M |
$5.0M |
$1.2M |
$6.8M |
| Feb 2029 |
$6.6M |
$6.3M |
$312K |
$5.4M |
| Jan 2029 |
$6.0M |
$5.5M |
$485K |
$4.8M |