Income Breakdown
| TV Revenue | $353K |
| TV Placement Bonus | $13K |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $298K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $592K |
| Staff Wages | $4K |
| Transfer Amortization | $1K |
| Debt Interest | $17K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $261K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2030 |
$712K |
$876K |
$-165K |
$-3.8M |
| Jun 2030 |
$825K |
$800K |
$25K |
$-3.6M |
| May 2030 |
$734K |
$986K |
$-251K |
$-3.7M |
| Apr 2030 |
$738K |
$936K |
$-199K |
$-3.4M |
| Mar 2030 |
$726K |
$1.0M |
$-296K |
$-3.2M |
| Feb 2030 |
$833K |
$935K |
$-102K |
$-2.9M |
| Jan 2030 |
$771K |
$977K |
$-206K |
$-2.8M |
| Dec 2029 |
$769K |
$937K |
$-168K |
$-2.6M |
| Nov 2029 |
$789K |
$964K |
$-175K |
$-2.5M |
| Oct 2029 |
$841K |
$1.2M |
$-388K |
$-2.3M |
| Sep 2029 |
$857K |
$1.2M |
$-313K |
$-1.9M |
| Aug 2029 |
$888K |
$857K |
$32K |
$-1.6M |