Income Breakdown
| TV Revenue | $229K |
| TV Placement Bonus | $43K |
| Matchday Revenue | $132K |
| Sponsorship | $476K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $248K |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $23K |
| Transfer Amortization | $835K |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $835K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$4.1M |
$4.3M |
$-218K |
$-2.4M |
| Nov 2029 |
$4.3M |
$5.1M |
$-746K |
$-3.0M |
| Oct 2029 |
$4.1M |
$5.4M |
$-1.4M |
$-3.1M |
| Sep 2029 |
$4.5M |
$4.0M |
$422K |
$-2.6M |
| Aug 2029 |
$7.7M |
$4.4M |
$3.3M |
$-3.8M |
| Jul 2029 |
$6.1M |
$4.0M |
$2.1M |
$-7.5M |
| Jun 2029 |
$4.7M |
$4.2M |
$567K |
$-10.5M |
| May 2029 |
$4.7M |
$4.8M |
$-106K |
$-11.9M |
| Apr 2029 |
$4.7M |
$4.7M |
$-3K |
$-12.6M |
| Mar 2029 |
$4.9M |
$5.6M |
$-662K |
$-13.4M |
| Feb 2029 |
$8.9M |
$4.6M |
$4.2M |
$-13.6M |
| Jan 2029 |
$4.9M |
$4.6M |
$326K |
$-16.2M |