Income Breakdown
| TV Revenue | $195K |
| TV Placement Bonus | $19K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $3K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $406K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $503K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $921K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2030 |
$246K |
$1.8M |
$-1.6M |
$-34.0M |
| Nov 2030 |
$242K |
$1.7M |
$-1.5M |
$-32.5M |
| Oct 2030 |
$247K |
$1.7M |
$-1.5M |
$-31.0M |
| Sep 2030 |
$247K |
$1.7M |
$-1.5M |
$-29.5M |
| Aug 2030 |
$262K |
$1.7M |
$-1.4M |
$-28.0M |
| Jul 2030 |
$312K |
$2.0M |
$-1.7M |
$-26.6M |
| Jun 2030 |
$259K |
$2.1M |
$-1.8M |
$-24.9M |
| May 2030 |
$259K |
$1.8M |
$-1.5M |
$-23.1M |
| Apr 2030 |
$96K |
$1.3M |
$-1.3M |
$-21.5M |
| Mar 2030 |
$95K |
$1.1M |
$-1000K |
$-20.3M |
| Feb 2030 |
$97K |
$1.2M |
$-1.1M |
$-19.3M |
| Jan 2030 |
$95K |
$1.8M |
$-1.7M |
$-18.2M |