Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $44K |
| Merchandising | $457K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $17K |
| Transfer Amortization | $172K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $830K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2031 |
$4.7M |
$3.7M |
$1.0M |
$60.3M |
| Jun 2031 |
$7.2M |
$3.8M |
$3.5M |
$59.1M |
| May 2031 |
$4.9M |
$4.1M |
$705K |
$57.7M |
| Apr 2031 |
$5.2M |
$5.0M |
$172K |
$56.8M |
| Mar 2031 |
$5.0M |
$5.3M |
$-279K |
$56.5M |
| Feb 2031 |
$4.7M |
$4.9M |
$-196K |
$56.7M |
| Jan 2031 |
$5.0M |
$3.8M |
$1.1M |
$56.8M |
| Dec 2030 |
$4.7M |
$4.3M |
$401K |
$55.5M |
| Nov 2030 |
$4.7M |
$3.8M |
$886K |
$55.0M |
| Oct 2030 |
$4.6M |
$4.0M |
$595K |
$54.0M |
| Sep 2030 |
$4.4M |
$3.9M |
$500K |
$53.3M |
| Aug 2030 |
$4.3M |
$3.2M |
$1.1M |
$52.6M |