Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $433K |
| Matchday Revenue | $12K |
| Sponsorship | $247K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $10K |
| Transfer Amortization | $232K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2031 |
$8.3M |
$4.8M |
$3.5M |
$67.5M |
| Apr 2031 |
$8.3M |
$5.1M |
$3.2M |
$63.8M |
| Mar 2031 |
$8.8M |
$5.0M |
$3.8M |
$60.4M |
| Feb 2031 |
$11.5M |
$7.5M |
$4.0M |
$56.3M |
| Jan 2031 |
$9.6M |
$5.2M |
$4.4M |
$53.0M |
| Dec 2030 |
$9.4M |
$5.6M |
$3.8M |
$48.3M |
| Nov 2030 |
$10.3M |
$5.6M |
$4.8M |
$44.3M |
| Oct 2030 |
$9.6M |
$5.2M |
$4.3M |
$39.3M |
| Sep 2030 |
$8.6M |
$5.0M |
$3.6M |
$34.7M |
| Aug 2030 |
$8.6M |
$5.9M |
$2.6M |
$52.5M |
| Jul 2030 |
$10.6M |
$5.3M |
$5.3M |
$49.7M |
| Jun 2030 |
$13.1M |
$4.1M |
$9.1M |
$44.1M |