Income Breakdown
| TV Revenue | $872K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $1.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2031 |
$1.3M |
$3.5M |
$-2.2M |
$-79.3M |
| Aug 2031 |
$1.3M |
$3.4M |
$-2.1M |
$-77.0M |
| Jul 2031 |
$1.4M |
$3.4M |
$-2.0M |
$-75.0M |
| Jun 2031 |
$1.5M |
$3.7M |
$-2.2M |
$-72.9M |
| May 2031 |
$1.5M |
$3.7M |
$-2.2M |
$-70.7M |
| Apr 2031 |
$1.3M |
$3.7M |
$-2.4M |
$-68.5M |
| Mar 2031 |
$1.4M |
$3.6M |
$-2.1M |
$-66.2M |
| Feb 2031 |
$1.6M |
$3.5M |
$-1.9M |
$-64.0M |
| Jan 2031 |
$1.6M |
$6.5M |
$-4.9M |
$-62.1M |
| Dec 2030 |
$1.6M |
$3.5M |
$-1.9M |
$-57.2M |
| Nov 2030 |
$1.5M |
$3.4M |
$-1.9M |
$-55.2M |
| Oct 2030 |
$1.8M |
$3.6M |
$-1.8M |
$-53.3M |