Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $424K |
| Matchday Revenue | $376K |
| Sponsorship | $82K |
| Merchandising | $885K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $4K |
| Transfer Amortization | $218K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $784K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2030 |
$3.1M |
$4.2M |
$-1.1M |
$5.1M |
| Jul 2030 |
$3.0M |
$4.4M |
$-1.4M |
$6.2M |
| Jun 2030 |
$2.7M |
$3.9M |
$-1.2M |
$8.5M |
| May 2030 |
$2.6M |
$4.2M |
$-1.6M |
$9.7M |
| Apr 2030 |
$3.1M |
$4.1M |
$-960K |
$11.2M |
| Mar 2030 |
$3.1M |
$3.1M |
$-8K |
$12.0M |
| Feb 2030 |
$3.2M |
$3.2M |
$48K |
$12.6M |
| Jan 2030 |
$3.2M |
$2.8M |
$369K |
$12.4M |
| Dec 2029 |
$3.6M |
$3.2M |
$384K |
$11.8M |
| Nov 2029 |
$3.1M |
$2.8M |
$349K |
$11.3M |
| Oct 2029 |
$3.2M |
$3.4M |
$-107K |
$10.7M |
| Sep 2029 |
$3.3M |
$3.4M |
$-74K |
$10.6M |