Income Breakdown
| TV Revenue | $233K |
| TV Placement Bonus | $102K |
| Matchday Revenue | $0 |
| Sponsorship | $81K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $3K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $156K |
| Facility Maintenance | $391K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2031 |
$2.5M |
$1.6M |
$889K |
$202K |
| Aug 2031 |
$1.7M |
$1.4M |
$354K |
$3.7M |
| Jul 2031 |
$1.7M |
$1.6M |
$146K |
$3.3M |
| Jun 2031 |
$2.0M |
$1.5M |
$445K |
$3.2M |
| May 2031 |
$1.8M |
$1.8M |
$72K |
$2.7M |
| Apr 2031 |
$1.9M |
$1.5M |
$369K |
$2.7M |
| Mar 2031 |
$1.8M |
$1.5M |
$343K |
$2.3M |
| Feb 2031 |
$1.8M |
$1.7M |
$71K |
$1.9M |
| Jan 2031 |
$1.8M |
$1.7M |
$159K |
$1.9M |
| Dec 2030 |
$1.9M |
$1.8M |
$95K |
$1.7M |
| Nov 2030 |
$1.8M |
$1.5M |
$312K |
$1.6M |
| Oct 2030 |
$1.8M |
$1.7M |
$110K |
$1.3M |