Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $0 |
| Sponsorship | $41K |
| Merchandising | $649K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $25K |
| Transfer Amortization | $84K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $951K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$5.2M |
$3.5M |
$1.7M |
$90.0M |
| Jul 2031 |
$5.1M |
$3.2M |
$1.9M |
$88.2M |
| Jun 2031 |
$8.3M |
$3.9M |
$4.4M |
$86.2M |
| May 2031 |
$5.4M |
$3.6M |
$1.8M |
$81.7M |
| Apr 2031 |
$6.1M |
$4.5M |
$1.7M |
$79.8M |
| Mar 2031 |
$5.3M |
$5.2M |
$96K |
$78.0M |
| Feb 2031 |
$5.8M |
$4.8M |
$940K |
$77.8M |
| Jan 2031 |
$5.7M |
$3.7M |
$2.0M |
$77.0M |
| Dec 2030 |
$5.6M |
$3.9M |
$1.6M |
$74.8M |
| Nov 2030 |
$5.2M |
$4.0M |
$1.2M |
$73.1M |
| Oct 2030 |
$5.4M |
$4.1M |
$1.3M |
$71.8M |
| Sep 2030 |
$5.0M |
$3.9M |
$1.0M |
$70.4M |