Income Breakdown
| TV Revenue | $521K |
| TV Placement Bonus | $52K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $22K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $730K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $498K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $472K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$646K |
$1.7M |
$-1.1M |
$-33.9M |
| May 2030 |
$442K |
$1.8M |
$-1.4M |
$-32.8M |
| Apr 2030 |
$124K |
$1.4M |
$-1.3M |
$-31.5M |
| Mar 2030 |
$125K |
$1.2M |
$-1.0M |
$-30.2M |
| Feb 2030 |
$124K |
$1.1M |
$-991K |
$-29.2M |
| Jan 2030 |
$125K |
$2.5M |
$-2.4M |
$-28.2M |
| Dec 2029 |
$207K |
$1.1M |
$-867K |
$-25.8M |
| Nov 2029 |
$124K |
$1.1M |
$-935K |
$-24.9M |
| Oct 2029 |
$126K |
$1.2M |
$-1.1M |
$-24.0M |
| Sep 2029 |
$128K |
$1.1M |
$-929K |
$-22.9M |
| Aug 2029 |
$126K |
$1.2M |
$-1.1M |
$-22.0M |
| Jul 2029 |
$126K |
$1.1M |
$-930K |
$-20.9M |