Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $612K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $441K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $575K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2030 |
$2.1M |
$2.1M |
$29K |
$654K |
| Sep 2030 |
$2.1M |
$1.9M |
$204K |
$625K |
| Aug 2030 |
$2.2M |
$2.0M |
$201K |
$422K |
| Jul 2030 |
$2.2M |
$1.9M |
$359K |
$221K |
| Jun 2030 |
$2.0M |
$1.8M |
$243K |
$-139K |
| May 2030 |
$2.3M |
$3.1M |
$-790K |
$-381K |
| Apr 2030 |
$2.2M |
$2.9M |
$-639K |
$409K |
| Mar 2030 |
$2.3M |
$2.6M |
$-307K |
$1.0M |
| Feb 2030 |
$2.2M |
$2.3M |
$-58K |
$1.4M |
| Jan 2030 |
$2.2M |
$2.4M |
$-218K |
$1.4M |
| Dec 2029 |
$2.2M |
$2.5M |
$-284K |
$1.6M |
| Nov 2029 |
$1.9M |
$2.4M |
$-442K |
$1.9M |