Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $151K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $25K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $461K |
| Staff Wages | $1K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $240K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2030 |
$1.2M |
$712K |
$475K |
$19.2M |
| Jul 2030 |
$1.3M |
$743K |
$511K |
$18.7M |
| Jun 2030 |
$1.2M |
$774K |
$424K |
$18.2M |
| May 2030 |
$1.2M |
$822K |
$421K |
$17.7M |
| Apr 2030 |
$1.2M |
$837K |
$367K |
$17.3M |
| Mar 2030 |
$1.2M |
$825K |
$381K |
$16.9M |
| Feb 2030 |
$1.2M |
$827K |
$407K |
$16.6M |
| Jan 2030 |
$1.3M |
$844K |
$485K |
$16.1M |
| Dec 2029 |
$1.2M |
$815K |
$345K |
$15.6M |
| Nov 2029 |
$1.4M |
$822K |
$564K |
$15.3M |
| Oct 2029 |
$1.0M |
$746K |
$286K |
$18.7M |
| Sep 2029 |
$1.0M |
$713K |
$329K |
$18.4M |