Income Breakdown
| TV Revenue | $631K |
| TV Placement Bonus | $30K |
| Matchday Revenue | $917 |
| Sponsorship | $5K |
| Merchandising | $247K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $54K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $204K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2030 |
$914K |
$1.5M |
$-633K |
$-12.3M |
| Jul 2030 |
$946K |
$1.6M |
$-646K |
$-11.7M |
| Jun 2030 |
$957K |
$1.6M |
$-630K |
$-11.0M |
| May 2030 |
$954K |
$1.8M |
$-809K |
$-10.4M |
| Apr 2030 |
$1.2M |
$1.7M |
$-506K |
$-9.6M |
| Mar 2030 |
$1.0M |
$1.3M |
$-311K |
$-9.1M |
| Feb 2030 |
$1.0M |
$1.3M |
$-250K |
$-8.8M |
| Jan 2030 |
$1.3M |
$1.3M |
$-84K |
$-8.5M |
| Dec 2029 |
$1.0M |
$1.2M |
$-157K |
$-8.4M |
| Nov 2029 |
$1.0M |
$1.1M |
$-68K |
$-8.3M |
| Oct 2029 |
$1.0M |
$1.3M |
$-265K |
$-8.2M |
| Sep 2029 |
$1.1M |
$1.2M |
$-145K |
$-7.9M |