Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $610K |
| Matchday Revenue | $0 |
| Sponsorship | $23K |
| Merchandising | $665K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $647K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$2.5M |
$2.7M |
$-200K |
$24.3M |
| Jul 2031 |
$2.5M |
$2.8M |
$-279K |
$24.5M |
| Jun 2031 |
$2.6M |
$3.2M |
$-636K |
$24.8M |
| May 2031 |
$2.8M |
$3.3M |
$-487K |
$25.4M |
| Apr 2031 |
$2.7M |
$3.1M |
$-380K |
$25.9M |
| Mar 2031 |
$2.6M |
$2.5M |
$73K |
$26.3M |
| Feb 2031 |
$2.6M |
$2.1M |
$436K |
$26.2M |
| Jan 2031 |
$2.7M |
$2.1M |
$604K |
$25.8M |
| Dec 2030 |
$3.6M |
$2.9M |
$677K |
$25.2M |
| Nov 2030 |
$2.5M |
$2.0M |
$505K |
$24.5M |
| Oct 2030 |
$2.5M |
$2.0M |
$463K |
$24.0M |
| Sep 2030 |
$5.4M |
$2.0M |
$3.4M |
$23.5M |