Income Breakdown
| TV Revenue | $375K |
| TV Placement Bonus | $121K |
| Matchday Revenue | $994K |
| Sponsorship | $110K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $81K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $21K |
| Transfer Amortization | $152K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $793K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2031 |
$4.0M |
$3.9M |
$102K |
$8.4M |
| May 2031 |
$3.6M |
$3.6M |
$5K |
$8.2M |
| Apr 2031 |
$3.2M |
$4.4M |
$-1.2M |
$8.0M |
| Mar 2031 |
$3.7M |
$3.4M |
$254K |
$9.1M |
| Feb 2031 |
$3.6M |
$3.7M |
$-161K |
$8.7M |
| Jan 2031 |
$3.6M |
$3.6M |
$-35K |
$9.2M |
| Dec 2030 |
$3.7M |
$4.2M |
$-501K |
$9.1M |
| Nov 2030 |
$4.3M |
$4.0M |
$234K |
$9.5M |
| Oct 2030 |
$3.3M |
$3.7M |
$-425K |
$9.1M |
| Sep 2030 |
$2.7M |
$3.8M |
$-1.0M |
$9.4M |
| Aug 2030 |
$2.8M |
$2.7M |
$19K |
$10.3M |
| Jul 2030 |
$3.5M |
$3.4M |
$166K |
$10.1M |