Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $15K |
| Sponsorship | $27K |
| Merchandising | $226K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $3K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $586K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$3.1M |
$1.8M |
$1.3M |
$40.4M |
| May 2030 |
$2.6M |
$1.9M |
$673K |
$39.1M |
| Apr 2030 |
$2.5M |
$1.5M |
$1.1M |
$38.5M |
| Mar 2030 |
$2.6M |
$1.6M |
$1.0M |
$37.4M |
| Feb 2030 |
$2.6M |
$1.8M |
$816K |
$36.4M |
| Jan 2030 |
$2.8M |
$1.6M |
$1.2M |
$35.5M |
| Dec 2029 |
$2.6M |
$1.8M |
$767K |
$34.3M |
| Nov 2029 |
$3.1M |
$1.6M |
$1.4M |
$33.6M |
| Oct 2029 |
$2.5M |
$1.5M |
$976K |
$32.1M |
| Sep 2029 |
$2.3M |
$2.3M |
$29K |
$31.1M |
| Aug 2029 |
$2.2M |
$2.5M |
$-283K |
$31.2M |
| Jul 2029 |
$2.1M |
$1.9M |
$236K |
$31.5M |