Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $688K |
| Matchday Revenue | $1.1M |
| Sponsorship | $590K |
| Merchandising | $5.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.5M |
| Staff Wages | $2K |
| Transfer Amortization | $1.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2030 |
$13.1M |
$11.5M |
$1.6M |
$323.3M |
| Nov 2030 |
$12.9M |
$10.3M |
$2.6M |
$322.6M |
| Oct 2030 |
$13.6M |
$11.1M |
$2.5M |
$320.8M |
| Sep 2030 |
$13.7M |
$16.4M |
$-2.7M |
$318.9M |
| Aug 2030 |
$14.5M |
$11.2M |
$3.3M |
$322.6M |
| Jul 2030 |
$26.0M |
$13.9M |
$12.1M |
$319.3M |
| Jun 2030 |
$13.7M |
$10.9M |
$2.8M |
$307.6M |
| May 2030 |
$13.2M |
$10.5M |
$2.7M |
$304.9M |
| Apr 2030 |
$12.8M |
$8.8M |
$3.9M |
$302.2M |
| Mar 2030 |
$13.6M |
$8.8M |
$4.8M |
$297.9M |
| Feb 2030 |
$14.2M |
$12.8M |
$1.4M |
$292.3M |
| Jan 2030 |
$16.5M |
$14.6M |
$1.9M |
$289.9M |