Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $614K |
| Matchday Revenue | $23K |
| Sponsorship | $35K |
| Merchandising | $506K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $2K |
| Transfer Amortization | $32K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $772K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$3.7M |
$3.4M |
$313K |
$25.1M |
| Oct 2030 |
$3.6M |
$3.3M |
$340K |
$24.8M |
| Sep 2030 |
$3.6M |
$4.0M |
$-382K |
$24.4M |
| Aug 2030 |
$3.9M |
$3.7M |
$210K |
$24.8M |
| Jul 2030 |
$3.5M |
$3.4M |
$128K |
$24.5M |
| Jun 2030 |
$3.7M |
$4.1M |
$-334K |
$24.4M |
| May 2030 |
$3.7M |
$3.8M |
$-117K |
$24.7M |
| Apr 2030 |
$3.7M |
$3.0M |
$637K |
$24.7M |
| Mar 2030 |
$3.7M |
$3.4M |
$272K |
$24.1M |
| Feb 2030 |
$3.6M |
$3.3M |
$356K |
$23.8M |
| Jan 2030 |
$3.8M |
$3.0M |
$776K |
$23.4M |
| Dec 2029 |
$4.7M |
$3.0M |
$1.6M |
$22.6M |