Income Breakdown
| TV Revenue | $842K |
| TV Placement Bonus | $331K |
| Matchday Revenue | $39K |
| Sponsorship | $1K |
| Merchandising | $33K |
| Domestic Cup Prize | $67K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $630K |
| Staff Wages | $10K |
| Transfer Amortization | $83 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $227K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2031 |
$1.3M |
$867K |
$447K |
$10.8M |
| Nov 2031 |
$1.1M |
$884K |
$241K |
$10.4M |
| Oct 2031 |
$1.2M |
$663K |
$568K |
$31.8M |
| Sep 2031 |
$1.2M |
$659K |
$550K |
$31.6M |
| Aug 2031 |
$1.2M |
$663K |
$538K |
$31.4M |
| Jul 2031 |
$1.3M |
$668K |
$670K |
$31.3M |
| Jun 2031 |
$1.2M |
$659K |
$563K |
$30.9M |
| May 2031 |
$1.3M |
$634K |
$641K |
$30.7M |
| Apr 2031 |
$1.3M |
$818K |
$490K |
$30.4M |
| Mar 2031 |
$1.3M |
$780K |
$489K |
$30.3M |
| Feb 2031 |
$1.2M |
$946K |
$289K |
$30.1M |
| Jan 2031 |
$1.5M |
$1.0M |
$460K |
$30.2M |