Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $1.0M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2030 |
$1.7M |
$4.6M |
$-2.9M |
$-70.0M |
| Sep 2030 |
$1.7M |
$4.3M |
$-2.6M |
$-67.2M |
| Aug 2030 |
$1.7M |
$3.4M |
$-1.7M |
$-64.6M |
| Jul 2030 |
$1.8M |
$3.0M |
$-1.3M |
$-62.9M |
| Jun 2030 |
$2.0M |
$3.1M |
$-1.1M |
$-61.7M |
| May 2030 |
$1.8M |
$3.2M |
$-1.4M |
$-60.6M |
| Apr 2030 |
$1.8M |
$3.1M |
$-1.3M |
$-59.2M |
| Mar 2030 |
$1.8M |
$3.2M |
$-1.3M |
$-57.9M |
| Feb 2030 |
$1.9M |
$3.3M |
$-1.5M |
$-56.6M |
| Jan 2030 |
$2.1M |
$6.0M |
$-3.9M |
$-55.1M |
| Dec 2029 |
$2.1M |
$3.4M |
$-1.3M |
$-51.3M |
| Nov 2029 |
$1.9M |
$3.6M |
$-1.8M |
$-50.0M |