Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $593K |
| Matchday Revenue | $0 |
| Sponsorship | $44K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $6K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $804K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2031 |
$4.0M |
$3.4M |
$531K |
$33.1M |
| Aug 2031 |
$4.0M |
$3.0M |
$957K |
$32.6M |
| Jul 2031 |
$5.7M |
$3.4M |
$2.3M |
$31.6M |
| Jun 2031 |
$3.8M |
$3.1M |
$613K |
$29.4M |
| May 2031 |
$4.3M |
$3.2M |
$1.0M |
$28.7M |
| Apr 2031 |
$5.2M |
$4.4M |
$779K |
$27.6M |
| Mar 2031 |
$5.3M |
$4.0M |
$1.3M |
$26.8M |
| Feb 2031 |
$4.9M |
$4.7M |
$232K |
$25.6M |
| Jan 2031 |
$5.4M |
$3.8M |
$1.6M |
$25.3M |
| Dec 2030 |
$5.1M |
$4.8M |
$262K |
$23.7M |
| Nov 2030 |
$4.8M |
$4.0M |
$784K |
$23.4M |
| Oct 2030 |
$4.5M |
$4.0M |
$501K |
$22.6M |