Income Breakdown
| TV Revenue | $126K |
| TV Placement Bonus | $75K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $69K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $127K |
Expense Breakdown
| Player Wages | $425K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $42K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$277K |
$604K |
$-327K |
$-8.6M |
| Jul 2031 |
$294K |
$422K |
$-128K |
$-8.4M |
| Jun 2031 |
$277K |
$443K |
$-166K |
$-8.4M |
| May 2031 |
$280K |
$679K |
$-399K |
$-8.3M |
| Apr 2031 |
$288K |
$498K |
$-211K |
$-8.1M |
| Mar 2031 |
$286K |
$555K |
$-269K |
$-8.0M |
| Feb 2031 |
$281K |
$512K |
$-231K |
$-7.8M |
| Jan 2031 |
$290K |
$484K |
$-194K |
$-7.7M |
| Dec 2030 |
$282K |
$602K |
$-319K |
$-7.6M |
| Nov 2030 |
$279K |
$655K |
$-375K |
$-7.4M |
| Oct 2030 |
$305K |
$537K |
$-232K |
$-7.1M |
| Sep 2030 |
$299K |
$684K |
$-385K |
$-6.9M |