Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $0 |
| Transfer Amortization | $125 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $591K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2030 |
$2.0M |
$2.1M |
$-105K |
$6.4M |
| Jun 2030 |
$2.3M |
$1.6M |
$754K |
$6.5M |
| May 2030 |
$2.0M |
$1.6M |
$376K |
$5.7M |
| Apr 2030 |
$2.3M |
$1.6M |
$700K |
$5.3M |
| Mar 2030 |
$1.6M |
$1.5M |
$43K |
$4.6M |
| Feb 2030 |
$1.9M |
$1.4M |
$528K |
$4.6M |
| Jan 2030 |
$2.8M |
$1.4M |
$1.5M |
$4.1M |
| Dec 2029 |
$1.9M |
$1.8M |
$154K |
$2.6M |
| Nov 2029 |
$1.9M |
$1.4M |
$579K |
$2.5M |
| Oct 2029 |
$2.0M |
$1.6M |
$397K |
$1.9M |
| Sep 2029 |
$2.0M |
$1.4M |
$556K |
$1.5M |
| Aug 2029 |
$2.0M |
$1.4M |
$579K |
$921K |