Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $182K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $111K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $12K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $475K |
| Staff Wages | $10K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $452K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2031 |
$2.8M |
$967K |
$1.8M |
$50.4M |
| Jun 2031 |
$2.5M |
$1.1M |
$1.4M |
$48.6M |
| May 2031 |
$2.6M |
$946K |
$1.7M |
$47.2M |
| Apr 2031 |
$2.5M |
$1.4M |
$1.2M |
$45.5M |
| Mar 2031 |
$2.5M |
$1.3M |
$1.2M |
$44.3M |
| Feb 2031 |
$2.5M |
$1.3M |
$1.2M |
$43.1M |
| Jan 2031 |
$2.6M |
$1.1M |
$1.5M |
$41.8M |
| Dec 2030 |
$2.5M |
$1.2M |
$1.3M |
$40.3M |
| Nov 2030 |
$2.5M |
$1.3M |
$1.2M |
$39.0M |
| Oct 2030 |
$2.5M |
$1.1M |
$1.4M |
$37.8M |
| Sep 2030 |
$2.4M |
$889K |
$1.5M |
$36.3M |
| Aug 2030 |
$2.4M |
$970K |
$1.4M |
$34.8M |