Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $80K |
| Sponsorship | $218K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $878K |
| Loan Fees (In) | $39K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $38K |
| Transfer Amortization | $373K |
| Debt Interest | $31K |
| Loan Fees (Out) | $57K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$8.1M |
$6.1M |
$2.0M |
$-9.5M |
| Nov 2029 |
$5.6M |
$8.7M |
$-3.0M |
$-7.7M |
| Oct 2029 |
$5.7M |
$6.8M |
$-1.1M |
$-5.1M |
| Sep 2029 |
$6.4M |
$7.3M |
$-946K |
$-4.4M |
| Aug 2029 |
$7.9M |
$6.2M |
$1.7M |
$-3.8M |
| Jul 2029 |
$5.5M |
$6.7M |
$-1.1M |
$-5.8M |
| Jun 2029 |
$5.6M |
$7.0M |
$-1.5M |
$-5.1M |
| May 2029 |
$5.1M |
$6.3M |
$-1.2M |
$-4.0M |
| Apr 2029 |
$5.2M |
$6.4M |
$-1.2M |
$10.6M |
| Mar 2029 |
$5.8M |
$5.0M |
$786K |
$11.5M |
| Feb 2029 |
$5.2M |
$4.7M |
$437K |
$12.1M |
| Jan 2029 |
$5.3M |
$4.3M |
$987K |
$11.3M |