Income Breakdown
| TV Revenue | $933K |
| 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 | $1.9M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $1.6M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2030 |
$1.4M |
$4.6M |
$-3.3M |
$-111.3M |
| Jul 2030 |
$1.5M |
$4.2M |
$-2.7M |
$-108.1M |
| Jun 2030 |
$1.5M |
$4.6M |
$-3.1M |
$-105.4M |
| May 2030 |
$1.7M |
$5.3M |
$-3.6M |
$-102.3M |
| Apr 2030 |
$1.7M |
$4.8M |
$-3.1M |
$-98.7M |
| Mar 2030 |
$1.8M |
$4.6M |
$-2.9M |
$-95.6M |
| Feb 2030 |
$1.7M |
$4.6M |
$-2.9M |
$-92.7M |
| Jan 2030 |
$1.9M |
$8.8M |
$-6.9M |
$-89.8M |
| Dec 2029 |
$1.6M |
$4.4M |
$-2.9M |
$-82.9M |
| Nov 2029 |
$1.7M |
$4.4M |
$-2.7M |
$-80.1M |
| Oct 2029 |
$1.5M |
$4.8M |
$-3.3M |
$-77.4M |
| Sep 2029 |
$1.6M |
$3.8M |
$-2.2M |
$-74.1M |