Income Breakdown
| TV Revenue | $545K |
| TV Placement Bonus | $40K |
| Matchday Revenue | $12K |
| Sponsorship | $4K |
| Merchandising | $334K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $1.2M |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $2K |
| Transfer Amortization | $2K |
| Debt Interest | $144K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $225K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$942K |
$2.3M |
$-1.4M |
$-28.9M |
| Oct 2030 |
$972K |
$2.2M |
$-1.3M |
$-28.8M |
| Sep 2030 |
$968K |
$2.3M |
$-1.4M |
$-28.7M |
| Aug 2030 |
$941K |
$2.3M |
$-1.4M |
$-28.4M |
| Jul 2030 |
$1.2M |
$2.1M |
$-937K |
$-28.0M |
| Jun 2030 |
$940K |
$1.7M |
$-732K |
$-28.2M |
| May 2030 |
$942K |
$1.8M |
$-810K |
$-28.6M |
| Apr 2030 |
$947K |
$2.2M |
$-1.2M |
$-28.9M |
| Mar 2030 |
$917K |
$2.2M |
$-1.3M |
$-28.8M |
| Feb 2030 |
$932K |
$2.6M |
$-1.6M |
$-28.6M |
| Jan 2030 |
$990K |
$2.6M |
$-1.6M |
$-27.9M |
| Dec 2029 |
$999K |
$3.0M |
$-2.0M |
$-27.1M |