Income Breakdown
| TV Revenue | $42K |
| TV Placement Bonus | $10K |
| Matchday Revenue | $5K |
| Sponsorship | $868 |
| Merchandising | $34K |
| Domestic Cup Prize | $35K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $169K |
Expense Breakdown
| Player Wages | $278K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $103K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2031 |
$128K |
$398K |
$-271K |
$-3.7M |
| Aug 2031 |
$101K |
$408K |
$-306K |
$-3.6M |
| Jul 2031 |
$105K |
$251K |
$-146K |
$-3.5M |
| Jun 2031 |
$102K |
$261K |
$-160K |
$-3.5M |
| May 2031 |
$108K |
$269K |
$-161K |
$-3.5M |
| Apr 2031 |
$114K |
$323K |
$-209K |
$-3.5M |
| Mar 2031 |
$108K |
$305K |
$-197K |
$-3.5M |
| Feb 2031 |
$112K |
$276K |
$-165K |
$-3.4M |
| Jan 2031 |
$104K |
$263K |
$-159K |
$-3.4M |
| Dec 2030 |
$99K |
$278K |
$-180K |
$-3.4M |
| Nov 2030 |
$102K |
$275K |
$-173K |
$-3.3M |
| Oct 2030 |
$112K |
$274K |
$-162K |
$-3.3M |