Income Breakdown
| TV Revenue | $130K |
| TV Placement Bonus | $35K |
| Matchday Revenue | $526 |
| Sponsorship | $332 |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $278K |
Expense Breakdown
| Player Wages | $368K |
| Staff Wages | $852 |
| Transfer Amortization | $0 |
| Debt Interest | $30K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $155K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2030 |
$181K |
$554K |
$-372K |
$-7.7M |
| Aug 2030 |
$184K |
$499K |
$-314K |
$-7.6M |
| Jul 2030 |
$205K |
$506K |
$-301K |
$-7.5M |
| Jun 2030 |
$210K |
$476K |
$-266K |
$-7.5M |
| May 2030 |
$226K |
$616K |
$-389K |
$-7.5M |
| Apr 2030 |
$182K |
$488K |
$-306K |
$-7.3M |
| Mar 2030 |
$200K |
$408K |
$-208K |
$-7.3M |
| Feb 2030 |
$200K |
$461K |
$-261K |
$-7.3M |
| Jan 2030 |
$203K |
$470K |
$-267K |
$-7.3M |
| Dec 2029 |
$235K |
$399K |
$-164K |
$-7.3M |
| Nov 2029 |
$204K |
$417K |
$-213K |
$-7.3M |
| Oct 2029 |
$203K |
$448K |
$-245K |
$-7.4M |