Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $258K |
| Sponsorship | $81K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $7K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$10.3M |
$7.5M |
$2.8M |
$227.1M |
| Oct 2030 |
$9.6M |
$7.0M |
$2.6M |
$225.7M |
| Sep 2030 |
$10.0M |
$8.0M |
$2.1M |
$224.4M |
| Aug 2030 |
$10.2M |
$6.1M |
$4.0M |
$223.3M |
| Jul 2030 |
$10.4M |
$7.7M |
$2.6M |
$220.2M |
| Jun 2030 |
$9.8M |
$5.9M |
$4.0M |
$218.2M |
| May 2030 |
$9.6M |
$7.9M |
$1.7M |
$214.6M |
| Apr 2030 |
$9.7M |
$8.2M |
$1.6M |
$213.0M |
| Mar 2030 |
$9.0M |
$6.4M |
$2.6M |
$211.5M |
| Feb 2030 |
$9.4M |
$6.7M |
$2.7M |
$208.9M |
| Jan 2030 |
$17.5M |
$5.8M |
$11.7M |
$206.2M |
| Dec 2029 |
$9.6M |
$7.2M |
$2.4M |
$194.5M |