Income Breakdown
| TV Revenue | $245K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $452K |
| Sponsorship | $83K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $167K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $6K |
| Transfer Amortization | $752K |
| Debt Interest | $0 |
| Loan Fees (Out) | $42K |
| Facility Maintenance | $734K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2030 |
$3.8M |
$3.5M |
$249K |
$28.5M |
| Nov 2030 |
$3.8M |
$3.4M |
$313K |
$27.5M |
| Oct 2030 |
$4.3M |
$4.8M |
$-514K |
$26.4M |
| Sep 2030 |
$4.4M |
$4.2M |
$209K |
$26.2M |
| Aug 2030 |
$29.3M |
$4.2M |
$25.1M |
$25.2M |
| Jul 2030 |
$5.1M |
$4.4M |
$714K |
$-644K |
| Jun 2030 |
$4.3M |
$3.7M |
$572K |
$-2.1M |
| May 2030 |
$3.8M |
$4.2M |
$-323K |
$-3.4M |
| Apr 2030 |
$4.1M |
$4.5M |
$-356K |
$-3.9M |
| Mar 2030 |
$4.1M |
$5.3M |
$-1.2M |
$-4.3M |
| Feb 2030 |
$4.3M |
$4.4M |
$-41K |
$-3.8M |
| Jan 2030 |
$3.8M |
$4.2M |
$-410K |
$-4.5M |