Income Breakdown
| TV Revenue | $224K |
| TV Placement Bonus | $64K |
| Matchday Revenue | $269K |
| Sponsorship | $112K |
| Merchandising | $1.4M |
| 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 | $9K |
| Transfer Amortization | $97K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $490K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2031 |
$2.1M |
$2.6M |
$-556K |
$-2.0M |
| Apr 2031 |
$2.0M |
$2.6M |
$-561K |
$-1.6M |
| Mar 2031 |
$2.0M |
$2.8M |
$-769K |
$-1.1M |
| Feb 2031 |
$2.7M |
$2.7M |
$-647 |
$-446K |
| Jan 2031 |
$2.2M |
$2.4M |
$-230K |
$-542K |
| Dec 2030 |
$2.2M |
$3.6M |
$-1.3M |
$-409K |
| Nov 2030 |
$2.3M |
$2.9M |
$-583K |
$811K |
| Oct 2030 |
$2.0M |
$2.2M |
$-214K |
$1.3M |
| Sep 2030 |
$2.1M |
$3.3M |
$-1.2M |
$1.4M |
| Aug 2030 |
$2.0M |
$1.7M |
$281K |
$2.6M |
| Jul 2030 |
$2.1M |
$1.7M |
$321K |
$2.3M |
| Jun 2030 |
$2.4M |
$1.8M |
$593K |
$1.9M |