Income Breakdown
| TV Revenue | $244K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $96K |
| Merchandising | $2.5M |
| 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 | $370K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $621K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$2.9M |
$3.0M |
$-123K |
$4.2M |
| Jul 2031 |
$3.9M |
$3.0M |
$876K |
$4.0M |
| Jun 2031 |
$4.3M |
$3.8M |
$486K |
$2.7M |
| May 2031 |
$3.5M |
$4.6M |
$-1.1M |
$1.9M |
| Apr 2031 |
$3.6M |
$5.0M |
$-1.4M |
$2.6M |
| Mar 2031 |
$4.1M |
$4.6M |
$-505K |
$3.6M |
| Feb 2031 |
$5.2M |
$5.7M |
$-559K |
$3.8M |
| Jan 2031 |
$4.1M |
$5.4M |
$-1.3M |
$4.9M |
| Dec 2030 |
$3.9M |
$4.5M |
$-520K |
$5.9M |
| Nov 2030 |
$4.0M |
$4.3M |
$-276K |
$6.0M |
| Oct 2030 |
$4.4M |
$4.9M |
$-494K |
$5.9M |
| Sep 2030 |
$3.7M |
$5.3M |
$-1.6M |
$6.0M |