Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $309K |
| Matchday Revenue | $10K |
| Sponsorship | $48K |
| Merchandising | $373K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $2K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $802K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$4.5M |
$2.4M |
$2.1M |
$76.1M |
| Oct 2030 |
$4.5M |
$2.5M |
$2.0M |
$74.0M |
| Sep 2030 |
$5.7M |
$2.6M |
$3.1M |
$72.0M |
| Aug 2030 |
$4.4M |
$2.2M |
$2.2M |
$69.0M |
| Jul 2030 |
$4.4M |
$2.1M |
$2.3M |
$66.8M |
| Jun 2030 |
$5.7M |
$2.4M |
$3.3M |
$64.5M |
| May 2030 |
$4.4M |
$2.5M |
$1.9M |
$61.2M |
| Apr 2030 |
$4.4M |
$2.2M |
$2.3M |
$59.3M |
| Mar 2030 |
$4.4M |
$2.4M |
$2.0M |
$57.0M |
| Feb 2030 |
$4.5M |
$2.8M |
$1.7M |
$55.0M |
| Jan 2030 |
$4.6M |
$2.5M |
$2.1M |
$53.3M |
| Dec 2029 |
$4.4M |
$2.5M |
$1.9M |
$51.1M |