Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $0 |
| Sponsorship | $97K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $6K |
| Transfer Amortization | $24K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2030 |
$10.7M |
$6.6M |
$4.1M |
$192.1M |
| Jul 2030 |
$10.9M |
$7.7M |
$3.2M |
$187.9M |
| Jun 2030 |
$22.4M |
$7.9M |
$14.6M |
$184.8M |
| May 2030 |
$11.2M |
$8.3M |
$3.0M |
$170.2M |
| Apr 2030 |
$11.9M |
$7.7M |
$4.2M |
$167.2M |
| Mar 2030 |
$11.7M |
$8.0M |
$3.8M |
$162.9M |
| Feb 2030 |
$11.8M |
$7.8M |
$4.0M |
$159.2M |
| Jan 2030 |
$12.1M |
$7.0M |
$5.1M |
$155.2M |
| Dec 2029 |
$11.3M |
$7.4M |
$3.9M |
$150.1M |
| Nov 2029 |
$10.2M |
$7.2M |
$3.0M |
$146.1M |
| Oct 2029 |
$11.7M |
$8.7M |
$3.0M |
$143.2M |
| Sep 2029 |
$11.1M |
$8.1M |
$3.0M |
$140.3M |