Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $464K |
| Matchday Revenue | $44K |
| Sponsorship | $22K |
| Merchandising | $421K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $93K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $5K |
| Transfer Amortization | $61K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $594K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$3.1M |
$2.6M |
$454K |
$37.2M |
| Oct 2030 |
$2.8M |
$2.3M |
$465K |
$36.7M |
| Sep 2030 |
$2.8M |
$2.8M |
$-60K |
$36.1M |
| Aug 2030 |
$3.1M |
$2.8M |
$272K |
$36.1M |
| Jul 2030 |
$3.0M |
$2.8M |
$167K |
$36.3M |
| Jun 2030 |
$2.7M |
$2.7M |
$-52K |
$36.1M |
| May 2030 |
$3.1M |
$2.9M |
$184K |
$36.1M |
| Apr 2030 |
$3.0M |
$3.0M |
$68K |
$35.9M |
| Mar 2030 |
$3.1M |
$2.2M |
$850K |
$35.8M |
| Feb 2030 |
$3.1M |
$2.2M |
$889K |
$34.9M |
| Jan 2030 |
$3.3M |
$2.2M |
$1.1M |
$33.9M |
| Dec 2029 |
$3.1M |
$2.8M |
$289K |
$32.8M |