Income Breakdown
| TV Revenue | $242K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $0 |
| Sponsorship | $82K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $18K |
| Transfer Amortization | $756K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $573K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2031 |
$3.2M |
$3.4M |
$-115K |
$47.6M |
| Jun 2031 |
$3.5M |
$3.7M |
$-155K |
$48.0M |
| May 2031 |
$3.3M |
$4.6M |
$-1.3M |
$47.4M |
| Apr 2031 |
$3.4M |
$4.6M |
$-1.2M |
$48.0M |
| Mar 2031 |
$3.9M |
$5.0M |
$-1.1M |
$48.4M |
| Feb 2031 |
$3.9M |
$5.1M |
$-1.2M |
$48.7M |
| Jan 2031 |
$4.0M |
$4.8M |
$-892K |
$49.2M |
| Dec 2030 |
$3.9M |
$4.5M |
$-551K |
$49.3M |
| Nov 2030 |
$3.7M |
$5.5M |
$-1.8M |
$49.1M |
| Oct 2030 |
$4.4M |
$7.2M |
$-2.8M |
$50.2M |
| Sep 2030 |
$6.1M |
$5.1M |
$961K |
$52.2M |
| Aug 2030 |
$5.3M |
$4.0M |
$1.3M |
$50.5M |