Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $710K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $225K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $16K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $525K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2031 |
$3.1M |
$2.6M |
$458K |
$58.8M |
| Jun 2031 |
$4.2M |
$2.1M |
$2.1M |
$58.3M |
| May 2031 |
$3.1M |
$1.8M |
$1.3M |
$56.2M |
| Apr 2031 |
$3.1M |
$1.9M |
$1.1M |
$54.8M |
| Mar 2031 |
$3.1M |
$2.2M |
$856K |
$53.7M |
| Feb 2031 |
$3.1M |
$2.4M |
$738K |
$52.8M |
| Jan 2031 |
$3.3M |
$2.2M |
$1.0M |
$52.1M |
| Dec 2030 |
$2.9M |
$3.5M |
$-563K |
$51.0M |
| Nov 2030 |
$2.7M |
$2.1M |
$568K |
$51.6M |
| Oct 2030 |
$2.8M |
$2.0M |
$773K |
$51.0M |
| Sep 2030 |
$2.9M |
$2.0M |
$919K |
$50.2M |
| Aug 2030 |
$2.9M |
$1.7M |
$1.2M |
$49.3M |