Income Breakdown
| TV Revenue | $243K |
| TV Placement Bonus | $57K |
| Matchday Revenue | $122K |
| Sponsorship | $102K |
| Merchandising | $1.5M |
| 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 | $15K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $520K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$2.0M |
$2.1M |
$-142K |
$7.2M |
| Oct 2030 |
$2.0M |
$1.9M |
$99K |
$7.3M |
| Sep 2030 |
$1.9M |
$1.8M |
$123K |
$7.2M |
| Aug 2030 |
$1.9M |
$1.6M |
$325K |
$7.0M |
| Jul 2030 |
$2.0M |
$2.0M |
$-6K |
$6.6M |
| Jun 2030 |
$2.3M |
$2.3M |
$70K |
$6.6M |
| May 2030 |
$2.1M |
$2.0M |
$117K |
$6.4M |
| Apr 2030 |
$2.1M |
$2.2M |
$-156K |
$6.3M |
| Mar 2030 |
$2.0M |
$2.0M |
$73K |
$6.4M |
| Feb 2030 |
$3.2M |
$1.9M |
$1.3M |
$6.2M |
| Jan 2030 |
$2.1M |
$2.0M |
$109K |
$4.9M |
| Dec 2029 |
$2.0M |
$2.0M |
$-53K |
$4.7M |