Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $117K |
| Matchday Revenue | $67K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $84K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $2K |
| Transfer Amortization | $9K |
| Debt Interest | $1.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$2.1M |
$4.4M |
$-2.2M |
$-90.8M |
| May 2030 |
$2.0M |
$5.5M |
$-3.5M |
$-88.5M |
| Apr 2030 |
$2.1M |
$4.9M |
$-2.9M |
$-85.0M |
| Mar 2030 |
$2.0M |
$4.8M |
$-2.8M |
$-82.1M |
| Feb 2030 |
$2.1M |
$4.7M |
$-2.7M |
$-79.4M |
| Jan 2030 |
$2.0M |
$8.3M |
$-6.3M |
$-76.7M |
| Dec 2029 |
$1.9M |
$4.5M |
$-2.6M |
$-70.4M |
| Nov 2029 |
$1.9M |
$4.4M |
$-2.5M |
$-67.9M |
| Oct 2029 |
$1.8M |
$4.7M |
$-2.8M |
$-65.4M |
| Sep 2029 |
$1.8M |
$6.1M |
$-4.3M |
$-62.5M |
| Aug 2029 |
$1.8M |
$3.7M |
$-1.9M |
$-58.2M |
| Jul 2029 |
$1.8M |
$3.9M |
$-2.1M |
$-56.4M |