Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $333K |
| Matchday Revenue | $0 |
| Sponsorship | $976 |
| Merchandising | $64K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $518K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $330K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$1.4M |
$850K |
$598K |
$25.8M |
| Jul 2031 |
$1.5M |
$1.4M |
$67K |
$25.2M |
| Jun 2031 |
$1.5M |
$973K |
$500K |
$25.2M |
| May 2031 |
$1.7M |
$1.0M |
$629K |
$24.7M |
| Apr 2031 |
$1.2M |
$937K |
$220K |
$24.0M |
| Mar 2031 |
$1.2M |
$774K |
$378K |
$23.8M |
| Feb 2031 |
$1.1M |
$895K |
$242K |
$23.5M |
| Jan 2031 |
$1.2M |
$796K |
$440K |
$23.2M |
| Dec 2030 |
$1.2M |
$975K |
$217K |
$22.8M |
| Nov 2030 |
$1.1M |
$859K |
$262K |
$22.6M |
| Oct 2030 |
$1.1M |
$1.1M |
$60K |
$22.3M |
| Sep 2030 |
$1.1M |
$821K |
$307K |
$22.2M |