Income Breakdown
| TV Revenue | $957K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $25K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $198K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $194K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2031 |
$983K |
$398K |
$584K |
$27.0M |
| Sep 2031 |
$974K |
$397K |
$577K |
$26.8M |
| Aug 2031 |
$992K |
$411K |
$580K |
$26.6M |
| Jul 2031 |
$1.0M |
$528K |
$484K |
$26.4M |
| Jun 2031 |
$998K |
$448K |
$549K |
$26.3M |
| May 2031 |
$984K |
$456K |
$528K |
$26.1M |
| Apr 2031 |
$1.1M |
$456K |
$674K |
$25.9M |
| Mar 2031 |
$975K |
$393K |
$582K |
$28.5M |
| Feb 2031 |
$971K |
$582K |
$388K |
$28.4M |
| Jan 2031 |
$1.1M |
$388K |
$706K |
$28.4M |
| Dec 2030 |
$1.0M |
$391K |
$614K |
$28.1M |
| Nov 2030 |
$948K |
$379K |
$569K |
$27.9M |