Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $24K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $18K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $879K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $703K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$1.6M |
$2.7M |
$-1.1M |
$-47.5M |
| May 2030 |
$1.6M |
$3.0M |
$-1.4M |
$-46.4M |
| Apr 2030 |
$1.5M |
$2.9M |
$-1.4M |
$-45.0M |
| Mar 2030 |
$1.5M |
$2.8M |
$-1.3M |
$-43.6M |
| Feb 2030 |
$1.5M |
$2.8M |
$-1.3M |
$-42.4M |
| Jan 2030 |
$1.4M |
$4.8M |
$-3.4M |
$-41.1M |
| Dec 2029 |
$1.4M |
$2.7M |
$-1.3M |
$-37.7M |
| Nov 2029 |
$1.5M |
$2.7M |
$-1.2M |
$-36.3M |
| Oct 2029 |
$2.1M |
$3.4M |
$-1.3M |
$-35.1M |
| Sep 2029 |
$1.6M |
$2.7M |
$-1.2M |
$-33.8M |
| Aug 2029 |
$1.6M |
$2.5M |
$-934K |
$-32.6M |
| Jul 2029 |
$1.6M |
$2.5M |
$-984K |
$-31.7M |