Income Breakdown
| TV Revenue | $7K |
| TV Placement Bonus | $708 |
| Matchday Revenue | $18K |
| Sponsorship | $5K |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $4K |
| Transfer Amortization | $1K |
| Debt Interest | $2.3M |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $95K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2030 |
$68K |
$6.1M |
$-6.0M |
$-159.1M |
| Aug 2030 |
$12K |
$4.9M |
$-4.9M |
$-153.1M |
| Jul 2030 |
$412K |
$4.4M |
$-4.0M |
$-148.2M |
| Jun 2030 |
$36K |
$4.2M |
$-4.1M |
$-144.3M |
| May 2030 |
$54K |
$5.1M |
$-5.0M |
$-140.1M |
| Apr 2030 |
$214K |
$4.7M |
$-4.5M |
$-135.1M |
| Mar 2030 |
$336K |
$6.5M |
$-6.2M |
$-130.6M |
| Feb 2030 |
$356K |
$5.2M |
$-4.9M |
$-124.4M |
| Jan 2030 |
$418K |
$5.4M |
$-5.0M |
$-119.5M |
| Dec 2029 |
$462K |
$5.1M |
$-4.6M |
$-114.6M |
| Nov 2029 |
$492K |
$4.8M |
$-4.3M |
$-109.9M |
| Oct 2029 |
$332K |
$5.1M |
$-4.8M |
$-105.6M |