Income Breakdown
| TV Revenue | $143K |
| TV Placement Bonus | $81K |
| Matchday Revenue | $28K |
| Sponsorship | $5K |
| Merchandising | $113K |
| Domestic Cup Prize | $81K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $40K |
Expense Breakdown
| Player Wages | $500K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $53K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $156K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2031 |
$451K |
$711K |
$-261K |
$-7.6M |
| Sep 2031 |
$368K |
$698K |
$-330K |
$-7.4M |
| Aug 2031 |
$333K |
$704K |
$-371K |
$-7.1M |
| Jul 2031 |
$360K |
$543K |
$-184K |
$-6.7M |
| Jun 2031 |
$344K |
$484K |
$-140K |
$-6.5M |
| May 2031 |
$348K |
$626K |
$-278K |
$-6.4M |
| Apr 2031 |
$350K |
$587K |
$-237K |
$-6.1M |
| Mar 2031 |
$352K |
$429K |
$-77K |
$-5.8M |
| Feb 2031 |
$356K |
$569K |
$-213K |
$-5.8M |
| Jan 2031 |
$367K |
$438K |
$-71K |
$-5.6M |
| Dec 2030 |
$374K |
$459K |
$-85K |
$-5.5M |
| Nov 2030 |
$442K |
$473K |
$-31K |
$-5.4M |