Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $154K |
| Matchday Revenue | $11K |
| Sponsorship | $25K |
| Merchandising | $136K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $769K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $347K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2031 |
$1.5M |
$1.1M |
$360K |
$30.0M |
| Aug 2031 |
$1.5M |
$1.2M |
$332K |
$29.7M |
| Jul 2031 |
$1.5M |
$1.3M |
$221K |
$29.3M |
| Jun 2031 |
$1.6M |
$1.2M |
$322K |
$29.1M |
| May 2031 |
$1.6M |
$1.2M |
$368K |
$28.8M |
| Apr 2031 |
$1.7M |
$1.8M |
$-93K |
$28.4M |
| Mar 2031 |
$1.4M |
$1.1M |
$345K |
$28.5M |
| Feb 2031 |
$1.4M |
$973K |
$458K |
$28.3M |
| Jan 2031 |
$1.6M |
$930K |
$647K |
$27.9M |
| Dec 2030 |
$1.6M |
$933K |
$679K |
$27.3M |
| Nov 2030 |
$1.5M |
$1.1M |
$363K |
$26.7M |
| Oct 2030 |
$1.5M |
$1.3M |
$231K |
$26.4M |