Income Breakdown
| TV Revenue | $832K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $91K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $13K |
| Transfer Amortization | $145K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $638K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$3.2M |
$2.7M |
$504K |
$12.2M |
| Jul 2031 |
$3.4M |
$2.7M |
$704K |
$11.5M |
| Jun 2031 |
$3.8M |
$2.9M |
$919K |
$10.6M |
| May 2031 |
$3.9M |
$4.0M |
$-72K |
$9.5M |
| Apr 2031 |
$4.0M |
$3.9M |
$60K |
$9.5M |
| Mar 2031 |
$4.4M |
$3.9M |
$491K |
$9.3M |
| Feb 2031 |
$4.4M |
$3.9M |
$449K |
$8.6M |
| Jan 2031 |
$4.2M |
$3.8M |
$405K |
$8.0M |
| Dec 2030 |
$4.5M |
$3.6M |
$937K |
$7.4M |
| Nov 2030 |
$4.4M |
$3.2M |
$1.2M |
$6.3M |
| Oct 2030 |
$4.7M |
$7.0M |
$-2.3M |
$5.3M |
| Sep 2030 |
$4.8M |
$6.1M |
$-1.4M |
$7.4M |