Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $117K |
| Matchday Revenue | $81K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $91K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $1.0M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$2.2M |
$4.3M |
$-2.1M |
$-69.7M |
| May 2030 |
$2.0M |
$4.3M |
$-2.3M |
$-67.6M |
| Apr 2030 |
$1.9M |
$4.3M |
$-2.4M |
$-65.2M |
| Mar 2030 |
$1.9M |
$4.2M |
$-2.3M |
$-62.9M |
| Feb 2030 |
$1.9M |
$4.2M |
$-2.3M |
$-60.6M |
| Jan 2030 |
$1.7M |
$6.9M |
$-5.3M |
$-58.3M |
| Dec 2029 |
$1.7M |
$4.0M |
$-2.4M |
$-53.0M |
| Nov 2029 |
$1.6M |
$4.2M |
$-2.5M |
$-50.7M |
| Oct 2029 |
$1.5M |
$4.3M |
$-2.8M |
$-48.2M |
| Sep 2029 |
$1.6M |
$3.8M |
$-2.2M |
$-45.4M |
| Aug 2029 |
$1.6M |
$3.8M |
$-2.2M |
$-43.1M |
| Jul 2029 |
$1.6M |
$3.7M |
$-2.1M |
$-40.9M |