Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $149K |
| Matchday Revenue | $7K |
| Sponsorship | $49K |
| Merchandising | $271K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $2K |
| Transfer Amortization | $36K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $719K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$4.1M |
$3.5M |
$610K |
$60.1M |
| Oct 2030 |
$4.1M |
$3.7M |
$378K |
$59.4M |
| Sep 2030 |
$3.9M |
$3.0M |
$942K |
$59.0M |
| Aug 2030 |
$4.8M |
$2.9M |
$1.9M |
$58.0M |
| Jul 2030 |
$5.4M |
$2.6M |
$2.8M |
$56.1M |
| Jun 2030 |
$6.0M |
$2.7M |
$3.2M |
$53.3M |
| May 2030 |
$4.7M |
$3.5M |
$1.2M |
$50.0M |
| Apr 2030 |
$4.7M |
$2.6M |
$2.1M |
$48.7M |
| Mar 2030 |
$4.7M |
$2.9M |
$1.8M |
$46.6M |
| Feb 2030 |
$4.8M |
$3.1M |
$1.7M |
$44.8M |
| Jan 2030 |
$5.0M |
$3.3M |
$1.7M |
$43.1M |
| Dec 2029 |
$4.6M |
$3.2M |
$1.4M |
$41.3M |