Income Breakdown
| TV Revenue | $800K |
| TV Placement Bonus | $176K |
| Matchday Revenue | $275K |
| Sponsorship | $460K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $69K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $23K |
| Transfer Amortization | $937K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$6.0M |
$8.0M |
$-2.0M |
$18.6M |
| Nov 2029 |
$5.9M |
$6.8M |
$-903K |
$19.7M |
| Oct 2029 |
$6.0M |
$9.1M |
$-3.1M |
$19.7M |
| Sep 2029 |
$8.1M |
$6.6M |
$1.5M |
$21.8M |
| Aug 2029 |
$6.3M |
$5.9M |
$423K |
$21.0M |
| Jul 2029 |
$24.8M |
$6.3M |
$18.5M |
$20.5M |
| Jun 2029 |
$6.8M |
$7.5M |
$-715K |
$1.2M |
| May 2029 |
$6.7M |
$11.1M |
$-4.3M |
$1.0M |
| Apr 2029 |
$6.9M |
$7.8M |
$-905K |
$4.6M |
| Mar 2029 |
$6.9M |
$9.9M |
$-3.0M |
$4.6M |
| Feb 2029 |
$8.2M |
$7.8M |
$395K |
$6.7M |
| Jan 2029 |
$7.2M |
$7.3M |
$-55K |
$10.8M |