Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $450K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $650K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$3.6M |
$2.5M |
$1.1M |
$6.1M |
| May 2030 |
$2.1M |
$2.6M |
$-443K |
$5.0M |
| Apr 2030 |
$2.1M |
$2.3M |
$-219K |
$5.4M |
| Mar 2030 |
$2.1M |
$2.4M |
$-309K |
$5.7M |
| Feb 2030 |
$2.1M |
$2.5M |
$-354K |
$6.0M |
| Jan 2030 |
$2.2M |
$2.5M |
$-333K |
$6.3M |
| Dec 2029 |
$2.1M |
$2.5M |
$-388K |
$6.7M |
| Nov 2029 |
$1.9M |
$2.5M |
$-602K |
$7.0M |
| Oct 2029 |
$1.7M |
$2.7M |
$-957K |
$7.7M |
| Sep 2029 |
$1.9M |
$2.4M |
$-484K |
$8.6M |
| Aug 2029 |
$1.9M |
$2.3M |
$-460K |
$9.1M |
| Jul 2029 |
$1.9M |
$2.4M |
$-509K |
$9.6M |