Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $112K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $5K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $2K |
| Transfer Amortization | $3K |
| Debt Interest | $1.4M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$1.6M |
$4.4M |
$-2.7M |
$-93.8M |
| May 2030 |
$1.5M |
$4.5M |
$-3.1M |
$-91.1M |
| Apr 2030 |
$1.5M |
$4.3M |
$-2.8M |
$-88.1M |
| Mar 2030 |
$1.5M |
$4.1M |
$-2.7M |
$-85.3M |
| Feb 2030 |
$1.5M |
$4.2M |
$-2.6M |
$-82.7M |
| Jan 2030 |
$1.5M |
$7.8M |
$-6.3M |
$-80.0M |
| Dec 2029 |
$1.5M |
$4.0M |
$-2.5M |
$-73.7M |
| Nov 2029 |
$1.5M |
$4.0M |
$-2.5M |
$-71.2M |
| Oct 2029 |
$1.6M |
$4.1M |
$-2.5M |
$-68.7M |
| Sep 2029 |
$1.3M |
$3.7M |
$-2.4M |
$-66.2M |
| Aug 2029 |
$1.3M |
$3.6M |
$-2.2M |
$-63.8M |
| Jul 2029 |
$1.3M |
$3.5M |
$-2.2M |
$-61.6M |