Income Breakdown
| TV Revenue | $497K |
| TV Placement Bonus | $290K |
| Matchday Revenue | $195K |
| Sponsorship | $140K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $147K |
| Continental Prize | $0 |
| Parachute Payment | $2.9M |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.5M |
| Staff Wages | $17K |
| Transfer Amortization | $734K |
| Debt Interest | $138K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $995K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$5.6M |
$10.4M |
$-4.8M |
$-32.3M |
| Nov 2029 |
$5.7M |
$10.4M |
$-4.7M |
$-28.2M |
| Oct 2029 |
$5.5M |
$11.2M |
$-5.7M |
$-24.2M |
| Sep 2029 |
$6.2M |
$17.5M |
$-11.3M |
$-19.2M |
| Aug 2029 |
$5.8M |
$9.9M |
$-4.1M |
$-8.4M |
| Jul 2029 |
$14.1M |
$8.6M |
$5.5M |
$-5.1M |
| Jun 2029 |
$5.9M |
$7.8M |
$-1.9M |
$-11.3M |
| May 2029 |
$5.8M |
$8.0M |
$-2.1M |
$-10.1M |
| Apr 2029 |
$6.0M |
$9.5M |
$-3.6M |
$-8.7M |
| Mar 2029 |
$6.4M |
$9.1M |
$-2.7M |
$-5.9M |
| Feb 2029 |
$7.0M |
$9.7M |
$-2.7M |
$-1.2M |
| Jan 2029 |
$6.6M |
$9.6M |
$-3.1M |
$748K |