Income Breakdown
| TV Revenue | $367K |
| TV Placement Bonus | $124K |
| Matchday Revenue | $5K |
| Sponsorship | $5K |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $317K |
Expense Breakdown
| Player Wages | $755K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $98K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $246K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2031 |
$635K |
$1.1M |
$-466K |
$-16.0M |
| Oct 2031 |
$621K |
$1.1M |
$-471K |
$-15.8M |
| Sep 2031 |
$676K |
$1.4M |
$-773K |
$-15.7M |
| Aug 2031 |
$657K |
$900K |
$-243K |
$-15.2M |
| Jul 2031 |
$654K |
$796K |
$-142K |
$-15.2M |
| Jun 2031 |
$944K |
$764K |
$180K |
$-15.3M |
| May 2031 |
$662K |
$884K |
$-221K |
$-15.8M |
| Apr 2031 |
$677K |
$888K |
$-211K |
$-16.0M |
| Mar 2031 |
$681K |
$1.4M |
$-758K |
$-16.2M |
| Feb 2031 |
$684K |
$1.0M |
$-339K |
$-15.8M |
| Jan 2031 |
$633K |
$989K |
$-356K |
$-15.8M |
| Dec 2030 |
$589K |
$1.0M |
$-452K |
$-15.8M |