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 | $2.2M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $1.1M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2030 |
$1.6M |
$4.4M |
$-2.8M |
$-73.9M |
| Aug 2030 |
$1.6M |
$4.3M |
$-2.7M |
$-71.1M |
| Jul 2030 |
$1.6M |
$4.2M |
$-2.6M |
$-68.4M |
| Jun 2030 |
$1.9M |
$4.6M |
$-2.7M |
$-65.9M |
| May 2030 |
$1.9M |
$4.7M |
$-2.8M |
$-63.2M |
| Apr 2030 |
$2.2M |
$4.5M |
$-2.4M |
$-60.3M |
| Mar 2030 |
$1.8M |
$4.4M |
$-2.5M |
$-58.0M |
| Feb 2030 |
$2.0M |
$4.4M |
$-2.4M |
$-55.4M |
| Jan 2030 |
$1.9M |
$6.8M |
$-4.9M |
$-53.0M |
| Dec 2029 |
$1.8M |
$4.1M |
$-2.2M |
$-48.1M |
| Nov 2029 |
$2.1M |
$4.2M |
$-2.2M |
$-45.9M |
| Oct 2029 |
$1.6M |
$4.9M |
$-3.3M |
$-43.7M |