Income Breakdown
| TV Revenue | $214K |
| TV Placement Bonus | $59K |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $635K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $958K |
| Staff Wages | $2K |
| Transfer Amortization | $17K |
| Debt Interest | $93K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $261K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2031 |
$917K |
$1.3M |
$-415K |
$-16.1M |
| Aug 2031 |
$912K |
$1.7M |
$-784K |
$-15.7M |
| Jul 2031 |
$974K |
$1.3M |
$-317K |
$-14.9M |
| Jun 2031 |
$1.1M |
$1.9M |
$-778K |
$-14.6M |
| May 2031 |
$1.0M |
$1.7M |
$-684K |
$-13.8M |
| Apr 2031 |
$1.0M |
$1.9M |
$-850K |
$-13.2M |
| Mar 2031 |
$980K |
$1.7M |
$-742K |
$-12.3M |
| Feb 2031 |
$1.0M |
$1.5M |
$-502K |
$-11.6M |
| Jan 2031 |
$1.0M |
$1.5M |
$-476K |
$-11.1M |
| Dec 2030 |
$1.0M |
$1.9M |
$-843K |
$-10.7M |
| Nov 2030 |
$1.0M |
$1.9M |
$-878K |
$-9.9M |
| Oct 2030 |
$1.0M |
$1.5M |
$-480K |
$-9.0M |