Income Breakdown
| TV Revenue | $950K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $192K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
Expense Breakdown
| Player Wages | $1.2M |
| 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 |
| Jul 2030 |
$1.6M |
$3.4M |
$-1.8M |
$-69.0M |
| Jun 2030 |
$1.7M |
$3.6M |
$-1.9M |
$-67.2M |
| May 2030 |
$1.8M |
$3.7M |
$-1.9M |
$-65.3M |
| Apr 2030 |
$1.7M |
$3.7M |
$-1.9M |
$-63.4M |
| Mar 2030 |
$1.8M |
$3.6M |
$-1.8M |
$-61.5M |
| Feb 2030 |
$1.9M |
$3.6M |
$-1.7M |
$-59.7M |
| Jan 2030 |
$1.6M |
$6.2M |
$-4.6M |
$-57.9M |
| Dec 2029 |
$1.8M |
$3.4M |
$-1.6M |
$-53.3M |
| Nov 2029 |
$1.8M |
$3.9M |
$-2.1M |
$-51.7M |
| Oct 2029 |
$2.0M |
$4.5M |
$-2.5M |
$-49.6M |
| Sep 2029 |
$2.3M |
$2.7M |
$-334K |
$-47.1M |
| Aug 2029 |
$1.8M |
$2.6M |
$-845K |
$-13.5M |