Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $621K |
| Matchday Revenue | $552K |
| Sponsorship | $366K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.8M |
| Staff Wages | $16K |
| Transfer Amortization | $258K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2030 |
$12.2M |
$8.9M |
$3.2M |
$116.5M |
| Sep 2030 |
$11.8M |
$12.9M |
$-1.1M |
$113.0M |
| Aug 2030 |
$11.8M |
$8.4M |
$3.5M |
$114.4M |
| Jul 2030 |
$11.9M |
$9.4M |
$2.5M |
$110.7M |
| Jun 2030 |
$21.8M |
$7.4M |
$14.4M |
$120.6M |
| May 2030 |
$13.3M |
$10.4M |
$2.9M |
$106.3M |
| Apr 2030 |
$12.9M |
$9.5M |
$3.4M |
$103.4M |
| Mar 2030 |
$12.5M |
$8.8M |
$3.8M |
$100.0M |
| Feb 2030 |
$14.8M |
$11.7M |
$3.0M |
$96.3M |
| Jan 2030 |
$13.7M |
$8.8M |
$5.0M |
$93.3M |
| Dec 2029 |
$12.2M |
$8.9M |
$3.3M |
$88.3M |
| Nov 2029 |
$13.5M |
$9.5M |
$4.0M |
$85.0M |