Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $39K |
| Merchandising | $646K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $864K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $15K |
| Transfer Amortization | $129K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $782K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$6.6M |
$2.6M |
$4.0M |
$28.1M |
| May 2030 |
$4.2M |
$3.0M |
$1.2M |
$23.9M |
| Apr 2030 |
$4.2M |
$2.8M |
$1.4M |
$22.6M |
| Mar 2030 |
$4.0M |
$2.9M |
$1.0M |
$21.1M |
| Feb 2030 |
$4.1M |
$2.9M |
$1.3M |
$19.9M |
| Jan 2030 |
$4.2M |
$2.9M |
$1.3M |
$18.5M |
| Dec 2029 |
$3.8M |
$2.7M |
$1.1M |
$17.1M |
| Nov 2029 |
$4.0M |
$3.0M |
$965K |
$15.8M |
| Oct 2029 |
$4.3M |
$3.2M |
$1.0M |
$14.7M |
| Sep 2029 |
$4.5M |
$2.9M |
$1.6M |
$13.6M |
| Aug 2029 |
$3.9M |
$4.5M |
$-558K |
$38.2M |
| Jul 2029 |
$4.0M |
$2.8M |
$1.2M |
$38.7M |