Income Breakdown
| TV Revenue | $147K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $341K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $803K |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $889K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2031 |
$158K |
$2.0M |
$-1.9M |
$-54.3M |
| Aug 2031 |
$171K |
$2.0M |
$-1.8M |
$-52.5M |
| Jul 2031 |
$191K |
$2.2M |
$-2.0M |
$-50.6M |
| Jun 2031 |
$208K |
$2.2M |
$-2.0M |
$-48.6M |
| May 2031 |
$249K |
$2.2M |
$-1.9M |
$-46.7M |
| Apr 2031 |
$161K |
$2.5M |
$-2.4M |
$-44.7M |
| Mar 2031 |
$270K |
$2.4M |
$-2.1M |
$-42.4M |
| Feb 2031 |
$391K |
$2.6M |
$-2.2M |
$-40.3M |
| Jan 2031 |
$275K |
$3.7M |
$-3.4M |
$-38.1M |
| Dec 2030 |
$288K |
$1.9M |
$-1.6M |
$-34.7M |
| Nov 2030 |
$281K |
$2.0M |
$-1.7M |
$-33.1M |
| Oct 2030 |
$292K |
$1.8M |
$-1.5M |
$-31.4M |