Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $766K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $1.0M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2030 |
$1.6M |
$2.9M |
$-1.3M |
$-70.4M |
| Jul 2030 |
$1.7M |
$2.9M |
$-1.3M |
$-69.0M |
| Jun 2030 |
$1.8M |
$3.0M |
$-1.2M |
$-67.8M |
| May 2030 |
$1.7M |
$3.0M |
$-1.4M |
$-66.5M |
| Apr 2030 |
$1.7M |
$3.2M |
$-1.5M |
$-65.2M |
| Mar 2030 |
$1.7M |
$3.1M |
$-1.4M |
$-63.7M |
| Feb 2030 |
$1.5M |
$3.0M |
$-1.5M |
$-62.2M |
| Jan 2030 |
$1.5M |
$5.9M |
$-4.3M |
$-60.8M |
| Dec 2029 |
$1.5M |
$3.1M |
$-1.5M |
$-56.4M |
| Nov 2029 |
$1.4M |
$2.9M |
$-1.5M |
$-54.9M |
| Oct 2029 |
$1.5M |
$3.1M |
$-1.6M |
$-53.4M |
| Sep 2029 |
$1.3M |
$3.0M |
$-1.6M |
$-51.8M |