Income Breakdown
| TV Revenue | $234K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $34K |
| Merchandising | $846K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $865K |
| Staff Wages | $2K |
| Transfer Amortization | $50K |
| Debt Interest | $55K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $284K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2030 |
$1.1M |
$1.3M |
$-143K |
$-12.1M |
| Jul 2030 |
$2.3M |
$1.3M |
$1.0M |
$-12.0M |
| Jun 2030 |
$1.4M |
$1.9M |
$-487K |
$-13.1M |
| May 2030 |
$1.3M |
$2.4M |
$-1.1M |
$-12.7M |
| Apr 2030 |
$1.4M |
$2.4M |
$-974K |
$-11.6M |
| Mar 2030 |
$1.4M |
$2.2M |
$-726K |
$-10.7M |
| Feb 2030 |
$1.4M |
$2.6M |
$-1.2M |
$-10.0M |
| Jan 2030 |
$1.4M |
$2.1M |
$-647K |
$-8.9M |
| Dec 2029 |
$1.4M |
$2.1M |
$-631K |
$-8.3M |
| Nov 2029 |
$1.5M |
$2.1M |
$-588K |
$-7.7M |
| Oct 2029 |
$1.4M |
$2.1M |
$-666K |
$-7.2M |
| Sep 2029 |
$1.4M |
$1.6M |
$-158K |
$-6.6M |