Income Breakdown
| TV Revenue | $239K |
| TV Placement Bonus | $97K |
| Matchday Revenue | $0 |
| Sponsorship | $95K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $4K |
| Transfer Amortization | $82K |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $413K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2030 |
$2.2M |
$1.9M |
$265K |
$-2.5M |
| Jul 2030 |
$2.0M |
$1.9M |
$44K |
$-2.8M |
| Jun 2030 |
$2.2M |
$2.2M |
$-22K |
$-3.0M |
| May 2030 |
$2.0M |
$2.9M |
$-864K |
$-3.0M |
| Apr 2030 |
$2.1M |
$2.5M |
$-431K |
$-2.3M |
| Mar 2030 |
$2.1M |
$2.3M |
$-235K |
$-1.9M |
| Feb 2030 |
$2.1M |
$2.2M |
$-164K |
$-1.7M |
| Jan 2030 |
$2.0M |
$2.3M |
$-280K |
$-1.7M |
| Dec 2029 |
$1.9M |
$2.3M |
$-342K |
$-1.5M |
| Nov 2029 |
$2.2M |
$2.2M |
$-27K |
$-1.2M |
| Oct 2029 |
$1.8M |
$2.6M |
$-827K |
$-1.3M |
| Sep 2029 |
$1.9M |
$2.0M |
$-96K |
$-517K |