Income Breakdown
| TV Revenue | $487K |
| TV Placement Bonus | $162K |
| Matchday Revenue | $12K |
| Sponsorship | $579 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $614K |
| Staff Wages | $10K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $208K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2031 |
$693K |
$834K |
$-141K |
$514K |
| Apr 2031 |
$784K |
$833K |
$-49K |
$654K |
| Mar 2031 |
$737K |
$859K |
$-123K |
$700K |
| Feb 2031 |
$734K |
$561K |
$173K |
$821K |
| Jan 2031 |
$738K |
$558K |
$181K |
$643K |
| Dec 2030 |
$809K |
$577K |
$232K |
$458K |
| Nov 2030 |
$738K |
$601K |
$137K |
$221K |
| Oct 2030 |
$737K |
$706K |
$31K |
$79K |
| Sep 2030 |
$739K |
$779K |
$-40K |
$44K |
| Aug 2030 |
$765K |
$1.0M |
$-267K |
$79K |
| Jul 2030 |
$745K |
$782K |
$-37K |
$341K |
| Jun 2030 |
$804K |
$749K |
$55K |
$374K |