Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $689K |
| Matchday Revenue | $0 |
| Sponsorship | $30K |
| Merchandising | $898K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $19K |
| Transfer Amortization | $74K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $845K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$3.8M |
$3.4M |
$335K |
$51.6M |
| Jul 2031 |
$3.8M |
$2.9M |
$826K |
$51.2M |
| Jun 2031 |
$4.7M |
$2.8M |
$1.9M |
$50.2M |
| May 2031 |
$3.8M |
$2.8M |
$957K |
$48.2M |
| Apr 2031 |
$3.8M |
$3.6M |
$235K |
$47.1M |
| Mar 2031 |
$3.8M |
$3.8M |
$66K |
$46.8M |
| Feb 2031 |
$4.6M |
$3.9M |
$689K |
$46.6M |
| Jan 2031 |
$4.2M |
$3.0M |
$1.2M |
$45.8M |
| Dec 2030 |
$4.2M |
$3.6M |
$648K |
$44.4M |
| Nov 2030 |
$4.3M |
$3.6M |
$692K |
$43.6M |
| Oct 2030 |
$4.3M |
$5.2M |
$-839K |
$42.8M |
| Sep 2030 |
$4.1M |
$4.6M |
$-513K |
$43.5M |