Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $156K |
| Matchday Revenue | $6K |
| Sponsorship | $29K |
| Merchandising | $246K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $687K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2030 |
$4.2M |
$2.1M |
$2.1M |
$104.9M |
| Aug 2030 |
$4.1M |
$1.9M |
$2.1M |
$103.9M |
| Jul 2030 |
$4.2M |
$1.8M |
$2.4M |
$102.8M |
| Jun 2030 |
$4.1M |
$1.8M |
$2.3M |
$101.4M |
| May 2030 |
$5.5M |
$2.2M |
$3.3M |
$99.9M |
| Apr 2030 |
$4.0M |
$1.4M |
$2.5M |
$96.7M |
| Mar 2030 |
$4.0M |
$1.5M |
$2.6M |
$94.8M |
| Feb 2030 |
$4.0M |
$1.6M |
$2.4M |
$92.8M |
| Jan 2030 |
$4.4M |
$1.4M |
$3.1M |
$90.8M |
| Dec 2029 |
$5.0M |
$1.5M |
$3.5M |
$88.0M |
| Nov 2029 |
$4.0M |
$1.6M |
$2.3M |
$84.6M |
| Oct 2029 |
$4.0M |
$1.7M |
$2.3M |
$82.3M |