Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $832K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$3.1M |
$3.1M |
$-10K |
$44.6M |
| May 2030 |
$2.8M |
$3.6M |
$-739K |
$44.6M |
| Apr 2030 |
$3.1M |
$3.4M |
$-303K |
$45.3M |
| Mar 2030 |
$3.1M |
$2.7M |
$348K |
$45.6M |
| Feb 2030 |
$3.1M |
$2.7M |
$342K |
$45.3M |
| Jan 2030 |
$5.7M |
$2.8M |
$3.0M |
$44.9M |
| Dec 2029 |
$3.1M |
$3.1M |
$12K |
$42.0M |
| Nov 2029 |
$3.1M |
$3.3M |
$-173K |
$41.9M |
| Oct 2029 |
$3.1M |
$3.6M |
$-505K |
$42.1M |
| Sep 2029 |
$2.7M |
$3.1M |
$-363K |
$42.6M |
| Aug 2029 |
$3.0M |
$3.1M |
$-90K |
$43.0M |
| Jul 2029 |
$3.1M |
$3.2M |
$-144K |
$43.1M |