Income Breakdown
| TV Revenue | $363K |
| TV Placement Bonus | $106K |
| Matchday Revenue | $10K |
| Sponsorship | $30K |
| Merchandising | $190K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $1.0M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $25K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $388K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2030 |
$1.7M |
$1.9M |
$-139K |
$41.9M |
| Nov 2030 |
$1.8M |
$2.1M |
$-320K |
$42.0M |
| Oct 2030 |
$1.8M |
$1.8M |
$31K |
$42.3M |
| Sep 2030 |
$1.8M |
$1.8M |
$-59K |
$42.3M |
| Aug 2030 |
$1.7M |
$1.4M |
$300K |
$42.3M |
| Jul 2030 |
$2.4M |
$1.3M |
$1.1M |
$54.4M |
| Jun 2030 |
$2.5M |
$1.4M |
$1.1M |
$53.3M |
| May 2030 |
$2.5M |
$1.3M |
$1.2M |
$52.2M |
| Apr 2030 |
$2.5M |
$1.3M |
$1.2M |
$51.0M |
| Mar 2030 |
$2.5M |
$1.5M |
$961K |
$49.9M |
| Feb 2030 |
$2.5M |
$1.6M |
$950K |
$48.9M |
| Jan 2030 |
$2.8M |
$1.6M |
$1.1M |
$47.9M |