Income Breakdown
| TV Revenue | $215K |
| TV Placement Bonus | $67K |
| Matchday Revenue | $14K |
| Sponsorship | $7K |
| Merchandising | $567K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $49K |
| Owner Investment | $428K |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $2K |
| Transfer Amortization | $19K |
| Debt Interest | $135K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $251K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2031 |
$919K |
$2.1M |
$-1.2M |
$-21.2M |
| Jun 2031 |
$1.0M |
$1.8M |
$-791K |
$-20.5M |
| May 2031 |
$914K |
$2.0M |
$-1.1M |
$-20.1M |
| Apr 2031 |
$919K |
$2.0M |
$-1.1M |
$-19.3M |
| Mar 2031 |
$884K |
$2.3M |
$-1.4M |
$-18.3M |
| Feb 2031 |
$1.0M |
$2.8M |
$-1.8M |
$-16.9M |
| Jan 2031 |
$934K |
$1.9M |
$-919K |
$-15.1M |
| Dec 2030 |
$950K |
$2.7M |
$-1.8M |
$-14.2M |
| Nov 2030 |
$913K |
$1.9M |
$-966K |
$-12.4M |
| Oct 2030 |
$925K |
$1.8M |
$-850K |
$-11.5M |
| Sep 2030 |
$855K |
$1.3M |
$-471K |
$-10.7M |
| Aug 2030 |
$861K |
$1.2M |
$-339K |
$-10.2M |