Income Breakdown
| TV Revenue | $498K |
| TV Placement Bonus | $92K |
| Matchday Revenue | $9K |
| Sponsorship | $770 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $604K |
| Staff Wages | $11K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $200K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$633K |
$817K |
$-183K |
$2.2M |
| Jul 2031 |
$664K |
$816K |
$-152K |
$2.4M |
| Jun 2031 |
$656K |
$876K |
$-220K |
$2.5M |
| May 2031 |
$626K |
$703K |
$-76K |
$2.8M |
| Apr 2031 |
$661K |
$713K |
$-52K |
$2.8M |
| Mar 2031 |
$625K |
$601K |
$24K |
$2.9M |
| Feb 2031 |
$677K |
$512K |
$165K |
$2.9M |
| Jan 2031 |
$693K |
$481K |
$212K |
$2.7M |
| Dec 2030 |
$726K |
$481K |
$245K |
$2.5M |
| Nov 2030 |
$699K |
$625K |
$75K |
$2.2M |
| Oct 2030 |
$735K |
$647K |
$88K |
$2.2M |
| Sep 2030 |
$715K |
$700K |
$15K |
$2.1M |