Income Breakdown
| TV Revenue | $428 |
| TV Placement Bonus | $85 |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $917K |
| Staff Wages | $1K |
| Transfer Amortization | $0 |
| Debt Interest | $605K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$5K |
$1.6M |
$-1.6M |
$-40.9M |
| Apr 2030 |
$5K |
$1.2M |
$-1.2M |
$-39.3M |
| Mar 2030 |
$5K |
$1.2M |
$-1.2M |
$-38.2M |
| Feb 2030 |
$16K |
$1.3M |
$-1.3M |
$-37.0M |
| Jan 2030 |
$44K |
$1.6M |
$-1.6M |
$-35.6M |
| Dec 2029 |
$38K |
$1.5M |
$-1.5M |
$-34.0M |
| Nov 2029 |
$40K |
$1.4M |
$-1.3M |
$-32.6M |
| Oct 2029 |
$48K |
$1.5M |
$-1.4M |
$-31.2M |
| Sep 2029 |
$78K |
$1.5M |
$-1.4M |
$-29.8M |
| Aug 2029 |
$23K |
$1.2M |
$-1.2M |
$-28.4M |
| Jul 2029 |
$6K |
$1.1M |
$-1.1M |
$-27.2M |
| Jun 2029 |
$7K |
$1.0M |
$-1.0M |
$-26.1M |