Income Breakdown
| TV Revenue | $981K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $629K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2031 |
$1.4M |
$2.8M |
$-1.4M |
$-42.7M |
| Aug 2031 |
$1.4M |
$2.4M |
$-972K |
$-41.3M |
| Jul 2031 |
$1.4M |
$2.4M |
$-938K |
$-40.3M |
| Jun 2031 |
$1.6M |
$2.6M |
$-950K |
$-39.4M |
| May 2031 |
$1.6M |
$2.6M |
$-1.0M |
$-38.4M |
| Apr 2031 |
$1.7M |
$2.6M |
$-919K |
$-37.4M |
| Mar 2031 |
$1.7M |
$2.6M |
$-934K |
$-36.5M |
| Feb 2031 |
$1.6M |
$2.5M |
$-911K |
$-35.5M |
| Jan 2031 |
$1.6M |
$4.2M |
$-2.6M |
$-34.6M |
| Dec 2030 |
$1.6M |
$2.5M |
$-924K |
$-32.0M |
| Nov 2030 |
$1.6M |
$2.5M |
$-880K |
$-31.1M |
| Oct 2030 |
$1.5M |
$2.6M |
$-1.2M |
$-30.2M |