Income Breakdown
| TV Revenue | $5.1M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $203K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $33K |
| Transfer Amortization | $91K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2030 |
$8.5M |
$5.7M |
$2.8M |
$112.7M |
| Jun 2030 |
$15.7M |
$5.7M |
$10.0M |
$109.8M |
| May 2030 |
$9.0M |
$6.6M |
$2.4M |
$99.7M |
| Apr 2030 |
$9.4M |
$7.1M |
$2.4M |
$97.3M |
| Mar 2030 |
$8.6M |
$7.8M |
$816K |
$94.8M |
| Feb 2030 |
$9.2M |
$7.8M |
$1.4M |
$93.9M |
| Jan 2030 |
$10.7M |
$8.0M |
$2.7M |
$92.4M |
| Dec 2029 |
$11.5M |
$8.9M |
$2.6M |
$89.6M |
| Nov 2029 |
$11.6M |
$9.1M |
$2.5M |
$87.0M |
| Oct 2029 |
$11.9M |
$8.2M |
$3.7M |
$84.3M |
| Sep 2029 |
$12.1M |
$7.0M |
$5.2M |
$80.6M |
| Aug 2029 |
$8.6M |
$5.9M |
$2.8M |
$140.3M |