Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $728K |
| Matchday Revenue | $0 |
| Sponsorship | $45K |
| Merchandising | $200K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $271K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $15K |
| Transfer Amortization | $84K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $673K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2031 |
$5.1M |
$1.8M |
$3.4M |
$88.8M |
| May 2031 |
$3.8M |
$1.7M |
$2.2M |
$85.9M |
| Apr 2031 |
$3.8M |
$1.9M |
$1.9M |
$84.1M |
| Mar 2031 |
$3.9M |
$1.9M |
$2.0M |
$82.5M |
| Feb 2031 |
$3.9M |
$2.0M |
$1.9M |
$80.6M |
| Jan 2031 |
$4.4M |
$2.0M |
$2.4M |
$78.7M |
| Dec 2030 |
$4.3M |
$2.4M |
$1.9M |
$76.2M |
| Nov 2030 |
$4.1M |
$2.0M |
$2.1M |
$74.2M |
| Oct 2030 |
$3.9M |
$3.1M |
$753K |
$72.0M |
| Sep 2030 |
$3.7M |
$1.9M |
$1.8M |
$71.2M |
| Aug 2030 |
$3.7M |
$2.5M |
$1.3M |
$69.3M |
| Jul 2030 |
$3.7M |
$1.6M |
$2.0M |
$68.0M |