Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $221K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $30K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $1.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$1.9M |
$4.0M |
$-2.1M |
$-78.8M |
| May 2030 |
$2.3M |
$4.0M |
$-1.7M |
$-76.7M |
| Apr 2030 |
$2.2M |
$4.1M |
$-1.9M |
$-75.0M |
| Mar 2030 |
$2.1M |
$4.5M |
$-2.4M |
$-73.1M |
| Feb 2030 |
$2.4M |
$4.1M |
$-1.7M |
$-70.7M |
| Jan 2030 |
$2.1M |
$7.1M |
$-5.0M |
$-69.0M |
| Dec 2029 |
$2.0M |
$4.0M |
$-2.0M |
$-64.0M |
| Nov 2029 |
$2.4M |
$4.1M |
$-1.7M |
$-61.9M |
| Oct 2029 |
$1.6M |
$3.9M |
$-2.3M |
$-60.2M |
| Sep 2029 |
$1.6M |
$3.7M |
$-2.1M |
$-57.9M |
| Aug 2029 |
$1.6M |
$3.6M |
$-2.0M |
$-55.8M |
| Jul 2029 |
$1.6M |
$3.9M |
$-2.3M |
$-53.8M |