Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $619K |
| Matchday Revenue | $0 |
| Sponsorship | $46K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $421K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $14K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2030 |
$9.2M |
$4.5M |
$4.7M |
$22.9M |
| May 2030 |
$5.7M |
$5.3M |
$337K |
$18.1M |
| Apr 2030 |
$5.8M |
$4.7M |
$1.1M |
$17.7M |
| Mar 2030 |
$5.8M |
$5.2M |
$604K |
$16.6M |
| Feb 2030 |
$6.0M |
$5.6M |
$372K |
$16.6M |
| Jan 2030 |
$6.2M |
$5.4M |
$769K |
$16.1M |
| Dec 2029 |
$5.8M |
$5.1M |
$753K |
$15.3M |
| Nov 2029 |
$5.8M |
$5.8M |
$21K |
$14.5M |
| Oct 2029 |
$6.3M |
$6.3M |
$-36K |
$14.5M |
| Sep 2029 |
$5.8M |
$5.7M |
$122K |
$14.4M |
| Aug 2029 |
$6.4M |
$5.1M |
$1.3M |
$14.3M |
| Jul 2029 |
$5.8M |
$4.5M |
$1.3M |
$51.8M |