Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $839K |
| Matchday Revenue | $0 |
| Sponsorship | $193K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $21K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $972K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2030 |
$4.8M |
$4.5M |
$376K |
$59.0M |
| Sep 2030 |
$5.0M |
$4.4M |
$548K |
$58.6M |
| Aug 2030 |
$5.0M |
$3.5M |
$1.5M |
$58.0M |
| Jul 2030 |
$5.9M |
$5.4M |
$517K |
$56.5M |
| Jun 2030 |
$4.9M |
$3.7M |
$1.2M |
$55.9M |
| May 2030 |
$5.3M |
$3.6M |
$1.7M |
$54.7M |
| Apr 2030 |
$5.2M |
$4.1M |
$1.1M |
$53.0M |
| Mar 2030 |
$5.3M |
$5.1M |
$185K |
$51.9M |
| Feb 2030 |
$5.6M |
$5.0M |
$562K |
$51.7M |
| Jan 2030 |
$5.5M |
$4.3M |
$1.1M |
$51.1M |
| Dec 2029 |
$5.3M |
$4.1M |
$1.3M |
$49.9M |
| Nov 2029 |
$5.1M |
$4.0M |
$1.1M |
$48.6M |