Income Breakdown
| TV Revenue | $43K |
| TV Placement Bonus | $16K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $34K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $195K |
Expense Breakdown
| Player Wages | $230K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $103K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$92K |
$350K |
$-258K |
$-2.1M |
| Jul 2031 |
$100K |
$403K |
$-303K |
$-6.5M |
| Jun 2031 |
$110K |
$305K |
$-195K |
$-6.1M |
| May 2031 |
$111K |
$463K |
$-352K |
$-6.0M |
| Apr 2031 |
$107K |
$472K |
$-365K |
$-5.6M |
| Mar 2031 |
$102K |
$584K |
$-481K |
$-5.2M |
| Feb 2031 |
$110K |
$505K |
$-395K |
$-4.8M |
| Jan 2031 |
$106K |
$404K |
$-298K |
$-4.4M |
| Dec 2030 |
$98K |
$484K |
$-386K |
$-4.1M |
| Nov 2030 |
$99K |
$376K |
$-277K |
$-3.7M |
| Oct 2030 |
$103K |
$384K |
$-282K |
$-3.4M |
| Sep 2030 |
$101K |
$524K |
$-422K |
$-3.1M |