Income Breakdown
| TV Revenue | $234K |
| TV Placement Bonus | $71K |
| Matchday Revenue | $0 |
| Sponsorship | $113K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $3K |
| Transfer Amortization | $32K |
| Debt Interest | $64K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $533K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2031 |
$2.0M |
$3.4M |
$-1.4M |
$-14.2M |
| Aug 2031 |
$2.0M |
$2.4M |
$-348K |
$-12.9M |
| Jul 2031 |
$2.4M |
$2.8M |
$-362K |
$-12.6M |
| Jun 2031 |
$3.0M |
$2.9M |
$104K |
$-12.2M |
| May 2031 |
$2.8M |
$3.6M |
$-816K |
$-12.4M |
| Apr 2031 |
$2.4M |
$3.2M |
$-789K |
$-11.6M |
| Mar 2031 |
$2.8M |
$3.6M |
$-809K |
$-10.8M |
| Feb 2031 |
$2.7M |
$4.3M |
$-1.6M |
$-10.0M |
| Jan 2031 |
$2.8M |
$3.3M |
$-439K |
$-8.5M |
| Dec 2030 |
$2.8M |
$4.2M |
$-1.4M |
$-8.1M |
| Nov 2030 |
$3.0M |
$3.1M |
$-61K |
$-6.7M |
| Oct 2030 |
$2.8M |
$3.4M |
$-548K |
$-6.6M |