Income Breakdown
| TV Revenue | $358K |
| TV Placement Bonus | $113K |
| Matchday Revenue | $35K |
| Sponsorship | $105K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $71K |
| Loan Fees (In) | $84K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $7K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $529K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2031 |
$2.4M |
$2.0M |
$314K |
$2.0M |
| May 2031 |
$2.2M |
$2.4M |
$-163K |
$1.6M |
| Apr 2031 |
$2.2M |
$2.6M |
$-452K |
$1.7M |
| Mar 2031 |
$2.1M |
$2.2M |
$-36K |
$2.1M |
| Feb 2031 |
$2.1M |
$2.4M |
$-280K |
$2.1M |
| Jan 2031 |
$2.2M |
$2.3M |
$-140K |
$2.4M |
| Dec 2030 |
$2.2M |
$2.3M |
$-170K |
$2.5M |
| Nov 2030 |
$2.1M |
$2.1M |
$37K |
$2.6M |
| Oct 2030 |
$2.1M |
$2.2M |
$-112K |
$2.5M |
| Sep 2030 |
$2.0M |
$1.5M |
$532K |
$2.6M |
| Aug 2030 |
$2.0M |
$1.6M |
$404K |
$2.0M |
| Jul 2030 |
$4.6M |
$2.5M |
$2.1M |
$1.5M |