Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $324K |
| Sponsorship | $458K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $10K |
| Transfer Amortization | $87K |
| Debt Interest | $0 |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$11.5M |
$7.4M |
$4.1M |
$328.5M |
| May 2030 |
$10.5M |
$7.9M |
$2.6M |
$327.8M |
| Apr 2030 |
$10.3M |
$7.4M |
$2.9M |
$328.4M |
| Mar 2030 |
$11.4M |
$7.3M |
$4.1M |
$328.6M |
| Feb 2030 |
$10.8M |
$7.5M |
$3.3M |
$326.5M |
| Jan 2030 |
$24.6M |
$7.0M |
$17.6M |
$323.9M |
| Dec 2029 |
$11.0M |
$6.7M |
$4.3M |
$308.1M |
| Nov 2029 |
$11.2M |
$7.6M |
$3.6M |
$304.5M |
| Oct 2029 |
$11.9M |
$8.7M |
$3.2M |
$301.4M |
| Sep 2029 |
$16.3M |
$7.4M |
$8.9M |
$298.5M |
| Aug 2029 |
$13.0M |
$7.0M |
$6.0M |
$289.8M |
| Jul 2029 |
$18.2M |
$9.2M |
$9.0M |
$283.7M |