Income Breakdown
| TV Revenue | $859K |
| TV Placement Bonus | $190K |
| Matchday Revenue | $1.4M |
| Sponsorship | $339K |
| Merchandising | $6.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.5M |
| Prize Money | $0 |
| Loan Fees (In) | $48K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.2M |
| Staff Wages | $16K |
| Transfer Amortization | $5.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $158K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$12.4M |
$15.5M |
$-3.1M |
$150.4M |
| Oct 2030 |
$12.7M |
$21.0M |
$-8.3M |
$148.4M |
| Sep 2030 |
$23.1M |
$16.1M |
$7.0M |
$151.5M |
| Aug 2030 |
$23.1M |
$13.4M |
$9.7M |
$147.6M |
| Jul 2030 |
$12.2M |
$12.7M |
$-458K |
$140.0M |
| Jun 2030 |
$18.2M |
$12.2M |
$6.0M |
$148.1M |
| May 2030 |
$13.4M |
$16.0M |
$-2.7M |
$137.3M |
| Apr 2030 |
$15.1M |
$20.1M |
$-5.0M |
$135.2M |
| Mar 2030 |
$15.1M |
$19.1M |
$-4.0M |
$135.5M |
| Feb 2030 |
$92.4M |
$20.3M |
$72.0M |
$134.7M |
| Jan 2030 |
$14.6M |
$19.3M |
$-4.7M |
$58.0M |
| Dec 2029 |
$14.4M |
$16.1M |
$-1.8M |
$57.9M |