Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $41K |
| Sponsorship | $55K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $328K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $3K |
| Transfer Amortization | $97K |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$7.3M |
$6.9M |
$419K |
$128.7M |
| Oct 2030 |
$6.5M |
$6.8M |
$-302K |
$128.1M |
| Sep 2030 |
$6.6M |
$7.2M |
$-571K |
$128.3M |
| Aug 2030 |
$8.0M |
$6.7M |
$1.3M |
$128.8M |
| Jul 2030 |
$8.0M |
$6.4M |
$1.6M |
$127.4M |
| Jun 2030 |
$13.6M |
$5.7M |
$7.8M |
$125.7M |
| May 2030 |
$8.1M |
$7.4M |
$654K |
$117.8M |
| Apr 2030 |
$8.2M |
$6.9M |
$1.3M |
$117.0M |
| Mar 2030 |
$8.2M |
$6.8M |
$1.4M |
$115.6M |
| Feb 2030 |
$8.1M |
$6.6M |
$1.4M |
$114.2M |
| Jan 2030 |
$8.4M |
$7.0M |
$1.4M |
$112.6M |
| Dec 2029 |
$7.9M |
$6.8M |
$1.1M |
$111.1M |