Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $824K |
| Matchday Revenue | $39K |
| Sponsorship | $105K |
| Merchandising | $842K |
| Domestic Cup Prize | $109K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $141K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $779K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2031 |
$3.5M |
$5.7M |
$-2.3M |
$-32.7M |
| Sep 2031 |
$3.2M |
$3.6M |
$-453K |
$-30.4M |
| Aug 2031 |
$3.2M |
$4.1M |
$-921K |
$-30.0M |
| Jul 2031 |
$3.2M |
$4.3M |
$-1.2M |
$-29.1M |
| Jun 2031 |
$4.5M |
$3.7M |
$763K |
$-27.9M |
| May 2031 |
$3.2M |
$4.0M |
$-870K |
$-28.7M |
| Apr 2031 |
$3.2M |
$4.1M |
$-853K |
$-27.9M |
| Mar 2031 |
$3.2M |
$4.6M |
$-1.4M |
$-27.0M |
| Feb 2031 |
$3.2M |
$5.2M |
$-2.0M |
$-25.7M |
| Jan 2031 |
$3.3M |
$4.3M |
$-1.0M |
$-23.7M |
| Dec 2030 |
$3.4M |
$4.8M |
$-1.4M |
$-22.8M |
| Nov 2030 |
$3.2M |
$4.4M |
$-1.2M |
$-21.4M |