Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $773K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$2.6M |
$1.9M |
$709K |
$45.4M |
| May 2030 |
$2.4M |
$1.9M |
$522K |
$44.7M |
| Apr 2030 |
$2.6M |
$1.9M |
$731K |
$44.2M |
| Mar 2030 |
$2.4M |
$1.9M |
$457K |
$43.5M |
| Feb 2030 |
$2.6M |
$1.8M |
$803K |
$43.0M |
| Jan 2030 |
$3.0M |
$1.9M |
$1.2M |
$42.2M |
| Dec 2029 |
$2.4M |
$1.8M |
$581K |
$41.0M |
| Nov 2029 |
$2.4M |
$1.8M |
$593K |
$40.5M |
| Oct 2029 |
$2.4M |
$2.1M |
$310K |
$39.9M |
| Sep 2029 |
$2.4M |
$1.8M |
$638K |
$39.6M |
| Aug 2029 |
$2.4M |
$1.7M |
$665K |
$38.9M |
| Jul 2029 |
$2.4M |
$1.7M |
$686K |
$38.3M |