Income Breakdown
| TV Revenue | $363K |
| TV Placement Bonus | $115K |
| Matchday Revenue | $28K |
| Sponsorship | $104K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $62K |
| Loan Fees (In) | $48K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $1K |
| Transfer Amortization | $5K |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $462K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$2.0M |
$1.7M |
$292K |
$-767K |
| May 2030 |
$1.8M |
$2.0M |
$-164K |
$-1.1M |
| Apr 2030 |
$1.8M |
$1.8M |
$57K |
$-904K |
| Mar 2030 |
$1.8M |
$1.8M |
$15K |
$-966K |
| Feb 2030 |
$1.7M |
$2.4M |
$-650K |
$-985K |
| Jan 2030 |
$1.7M |
$1.7M |
$59K |
$-340K |
| Dec 2029 |
$1.7M |
$1.9M |
$-249K |
$-404K |
| Nov 2029 |
$1.7M |
$1.7M |
$41K |
$-160K |
| Oct 2029 |
$1.8M |
$2.2M |
$-377K |
$-206K |
| Sep 2029 |
$1.7M |
$1.6M |
$84K |
$167K |
| Aug 2029 |
$1.7M |
$1.6M |
$105K |
$79K |
| Jul 2029 |
$1.7M |
$1.5M |
$192K |
$-31K |