Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $329K |
| 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 | $26K |
| Transfer Amortization | $537K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2030 |
$9.0M |
$7.0M |
$2.0M |
$166.1M |
| Jun 2030 |
$16.3M |
$6.6M |
$9.7M |
$163.6M |
| May 2030 |
$8.6M |
$8.5M |
$166K |
$153.4M |
| Apr 2030 |
$8.7M |
$9.0M |
$-333K |
$152.6M |
| Mar 2030 |
$8.8M |
$8.0M |
$819K |
$152.4M |
| Feb 2030 |
$25.4M |
$8.9M |
$16.5M |
$151.1M |
| Jan 2030 |
$9.4M |
$9.0M |
$448K |
$134.5M |
| Dec 2029 |
$9.2M |
$8.1M |
$1.0M |
$133.5M |
| Nov 2029 |
$8.7M |
$8.6M |
$114K |
$131.9M |
| Oct 2029 |
$7.7M |
$10.0M |
$-2.3M |
$131.3M |
| Sep 2029 |
$8.8M |
$9.5M |
$-680K |
$133.0M |
| Aug 2029 |
$12.7M |
$6.8M |
$5.9M |
$133.2M |