Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $129K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2030 |
$3.2M |
$5.7M |
$-2.5M |
$-21.6M |
| Jun 2030 |
$8.0M |
$5.8M |
$2.3M |
$-19.1M |
| May 2030 |
$3.2M |
$6.3M |
$-3.1M |
$-21.4M |
| Apr 2030 |
$3.2M |
$6.0M |
$-2.8M |
$-18.3M |
| Mar 2030 |
$3.3M |
$6.1M |
$-2.7M |
$-15.5M |
| Feb 2030 |
$4.1M |
$6.6M |
$-2.5M |
$-12.8M |
| Jan 2030 |
$3.9M |
$7.0M |
$-3.1M |
$-10.3M |
| Dec 2029 |
$4.0M |
$6.6M |
$-2.6M |
$-7.2M |
| Nov 2029 |
$3.4M |
$7.3M |
$-3.9M |
$-4.6M |
| Oct 2029 |
$3.5M |
$6.8M |
$-3.3M |
$-706K |
| Sep 2029 |
$2.7M |
$6.1M |
$-3.4M |
$2.6M |
| Aug 2029 |
$3.3M |
$5.2M |
$-1.9M |
$6.0M |