Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $399K |
| Matchday Revenue | $0 |
| Sponsorship | $154K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $15K |
| Transfer Amortization | $655K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $947K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2030 |
$5.9M |
$4.8M |
$1.1M |
$106.9M |
| Jul 2030 |
$8.3M |
$6.3M |
$2.0M |
$105.2M |
| Jun 2030 |
$8.0M |
$4.2M |
$3.8M |
$102.6M |
| May 2030 |
$5.7M |
$5.9M |
$-183K |
$98.1M |
| Apr 2030 |
$5.8M |
$5.9M |
$-159K |
$97.6M |
| Mar 2030 |
$5.8M |
$6.6M |
$-707K |
$97.1M |
| Feb 2030 |
$6.5M |
$6.7M |
$-156K |
$97.3M |
| Jan 2030 |
$6.3M |
$6.0M |
$322K |
$96.8M |
| Dec 2029 |
$5.7M |
$5.8M |
$-93K |
$95.8M |
| Nov 2029 |
$5.8M |
$5.5M |
$280K |
$95.3M |
| Oct 2029 |
$5.9M |
$6.1M |
$-253K |
$94.3M |
| Sep 2029 |
$6.5M |
$6.0M |
$534K |
$93.9M |