Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $110K |
| Matchday Revenue | $0 |
| Sponsorship | $32K |
| Merchandising | $985K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $12K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $2K |
| Transfer Amortization | $92K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $705K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$3.8M |
$3.0M |
$818K |
$23.1M |
| May 2030 |
$3.2M |
$3.6M |
$-367K |
$22.2M |
| Apr 2030 |
$3.2M |
$4.5M |
$-1.4M |
$22.4M |
| Mar 2030 |
$3.3M |
$3.8M |
$-594K |
$23.7M |
| Feb 2030 |
$3.3M |
$3.2M |
$148K |
$24.2M |
| Jan 2030 |
$3.5M |
$4.1M |
$-645K |
$24.0M |
| Dec 2029 |
$3.4M |
$4.8M |
$-1.4M |
$24.5M |
| Nov 2029 |
$3.5M |
$4.1M |
$-577K |
$25.8M |
| Oct 2029 |
$3.4M |
$4.5M |
$-1.1M |
$26.3M |
| Sep 2029 |
$3.3M |
$4.8M |
$-1.5M |
$27.4M |
| Aug 2029 |
$4.0M |
$4.6M |
$-652K |
$28.7M |
| Jul 2029 |
$5.2M |
$3.2M |
$1.9M |
$29.3M |