Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $772K |
| Matchday Revenue | $140K |
| Sponsorship | $50K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $15K |
| Transfer Amortization | $384K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$6.4M |
$7.3M |
$-886K |
$78.5M |
| Oct 2030 |
$6.8M |
$7.6M |
$-725K |
$79.0M |
| Sep 2030 |
$7.8M |
$9.6M |
$-1.8M |
$79.4M |
| Aug 2030 |
$6.0M |
$8.8M |
$-2.8M |
$80.7M |
| Jul 2030 |
$8.0M |
$7.8M |
$243K |
$83.4M |
| Jun 2030 |
$9.1M |
$6.0M |
$3.1M |
$82.6M |
| May 2030 |
$6.2M |
$6.0M |
$151K |
$79.1M |
| Apr 2030 |
$6.3M |
$5.3M |
$967K |
$78.4M |
| Mar 2030 |
$7.8M |
$6.7M |
$1.1M |
$77.0M |
| Feb 2030 |
$6.5M |
$7.6M |
$-1.1M |
$75.9M |
| Jan 2030 |
$6.9M |
$8.1M |
$-1.2M |
$76.6M |
| Dec 2029 |
$8.1M |
$6.9M |
$1.2M |
$77.3M |