Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $871K |
| Matchday Revenue | $0 |
| Sponsorship | $50K |
| Merchandising | $342K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $738K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2030 |
$4.3M |
$2.6M |
$1.7M |
$80.7M |
| Jul 2030 |
$5.3M |
$2.5M |
$2.8M |
$79.1M |
| Jun 2030 |
$5.9M |
$2.4M |
$3.6M |
$76.3M |
| May 2030 |
$4.4M |
$3.3M |
$1.0M |
$72.7M |
| Apr 2030 |
$4.3M |
$2.5M |
$1.8M |
$71.7M |
| Mar 2030 |
$4.2M |
$2.5M |
$1.6M |
$69.9M |
| Feb 2030 |
$4.4M |
$2.7M |
$1.8M |
$68.3M |
| Jan 2030 |
$4.2M |
$2.7M |
$1.5M |
$66.5M |
| Dec 2029 |
$4.0M |
$2.7M |
$1.3M |
$65.0M |
| Nov 2029 |
$3.9M |
$2.8M |
$1.1M |
$63.7M |
| Oct 2029 |
$4.0M |
$2.8M |
$1.2M |
$62.6M |
| Sep 2029 |
$3.9M |
$2.7M |
$1.2M |
$61.4M |