Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $375K |
| Matchday Revenue | $176K |
| Sponsorship | $34K |
| Merchandising | $453K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $4K |
| Transfer Amortization | $90K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $609K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2030 |
$3.3M |
$2.5M |
$773K |
$30.6M |
| Jul 2030 |
$3.6M |
$3.3M |
$284K |
$29.8M |
| Jun 2030 |
$3.7M |
$2.8M |
$939K |
$29.4M |
| May 2030 |
$3.5M |
$2.9M |
$533K |
$28.4M |
| Apr 2030 |
$3.4M |
$3.4M |
$-21K |
$27.8M |
| Mar 2030 |
$3.2M |
$2.6M |
$549K |
$27.7M |
| Feb 2030 |
$3.0M |
$2.1M |
$894K |
$27.0M |
| Jan 2030 |
$3.9M |
$2.1M |
$1.8M |
$26.1M |
| Dec 2029 |
$3.0M |
$2.4M |
$647K |
$24.2M |
| Nov 2029 |
$3.0M |
$2.0M |
$1.0M |
$23.5M |
| Oct 2029 |
$3.1M |
$2.0M |
$1.1M |
$22.3M |
| Sep 2029 |
$3.1M |
$2.3M |
$758K |
$21.1M |