Income Breakdown
| TV Revenue | $82K |
| TV Placement Bonus | $26K |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $15K |
| Transfer Amortization | $36K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $495K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$2.1M |
$1.9M |
$137K |
$33.3M |
| Jul 2031 |
$2.2M |
$2.0M |
$272K |
$33.2M |
| Jun 2031 |
$2.5M |
$2.5M |
$-29K |
$32.9M |
| May 2031 |
$2.4M |
$2.4M |
$63K |
$32.9M |
| Apr 2031 |
$2.5M |
$2.6M |
$-131K |
$32.8M |
| Mar 2031 |
$2.7M |
$3.8M |
$-1.1M |
$32.9M |
| Feb 2031 |
$2.4M |
$2.8M |
$-394K |
$33.9M |
| Jan 2031 |
$2.7M |
$2.7M |
$30K |
$34.3M |
| Dec 2030 |
$2.6M |
$2.2M |
$332K |
$34.2M |
| Nov 2030 |
$2.2M |
$2.4M |
$-189K |
$33.9M |
| Oct 2030 |
$2.6M |
$2.4M |
$222K |
$34.0M |
| Sep 2030 |
$2.1M |
$2.6M |
$-567K |
$33.8M |