Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $843K |
| Matchday Revenue | $0 |
| Sponsorship | $44K |
| Merchandising | $601K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $14K |
| Transfer Amortization | $312K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $919K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2030 |
$5.4M |
$3.6M |
$1.9M |
$82.4M |
| Jun 2030 |
$7.6M |
$2.9M |
$4.6M |
$80.2M |
| May 2030 |
$5.4M |
$2.9M |
$2.6M |
$76.2M |
| Apr 2030 |
$5.4M |
$2.7M |
$2.7M |
$73.4M |
| Mar 2030 |
$5.5M |
$2.9M |
$2.6M |
$70.3M |
| Feb 2030 |
$5.4M |
$4.0M |
$1.4M |
$67.4M |
| Jan 2030 |
$5.8M |
$3.6M |
$2.2M |
$65.7M |
| Dec 2029 |
$5.5M |
$3.4M |
$2.1M |
$63.2M |
| Nov 2029 |
$5.5M |
$3.4M |
$2.1M |
$60.8M |
| Oct 2029 |
$5.4M |
$3.4M |
$2.0M |
$58.4M |
| Sep 2029 |
$6.2M |
$3.7M |
$2.6M |
$56.1M |
| Aug 2029 |
$5.6M |
$3.3M |
$2.4M |
$53.2M |