Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $107K |
| Matchday Revenue | $96K |
| Sponsorship | $1K |
| Merchandising | $94K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $155K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $320K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$1.6M |
$485K |
$1.1M |
$27.7M |
| Oct 2030 |
$1.6M |
$489K |
$1.1M |
$26.6M |
| Sep 2030 |
$1.5M |
$477K |
$1.0M |
$25.5M |
| Aug 2030 |
$1.5M |
$523K |
$950K |
$24.5M |
| Jul 2030 |
$1.5M |
$495K |
$956K |
$23.5M |
| Jun 2030 |
$1.4M |
$470K |
$973K |
$22.6M |
| May 2030 |
$1.4M |
$468K |
$975K |
$21.6M |
| Apr 2030 |
$1.7M |
$500K |
$1.2M |
$20.6M |
| Mar 2030 |
$1.5M |
$465K |
$988K |
$19.5M |
| Feb 2030 |
$1.5M |
$559K |
$903K |
$18.5M |
| Jan 2030 |
$1.5M |
$473K |
$1.1M |
$17.6M |
| Dec 2029 |
$1.6M |
$479K |
$1.1M |
$16.5M |