Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $1.4M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2030 |
$1.6M |
$4.1M |
$-2.6M |
$-96.2M |
| Aug 2030 |
$1.6M |
$3.8M |
$-2.2M |
$-93.7M |
| Jul 2030 |
$1.6M |
$3.8M |
$-2.2M |
$-91.5M |
| Jun 2030 |
$1.7M |
$4.2M |
$-2.5M |
$-89.3M |
| May 2030 |
$1.6M |
$3.9M |
$-2.3M |
$-86.8M |
| Apr 2030 |
$1.6M |
$4.0M |
$-2.4M |
$-84.5M |
| Mar 2030 |
$1.6M |
$3.9M |
$-2.2M |
$-82.0M |
| Feb 2030 |
$1.5M |
$3.9M |
$-2.4M |
$-79.8M |
| Jan 2030 |
$1.5M |
$7.5M |
$-6.0M |
$-77.4M |
| Dec 2029 |
$1.5M |
$3.6M |
$-2.2M |
$-71.4M |
| Nov 2029 |
$1.6M |
$3.8M |
$-2.2M |
$-69.3M |
| Oct 2029 |
$1.5M |
$3.7M |
$-2.2M |
$-67.1M |