Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $483K |
| Matchday Revenue | $13K |
| Sponsorship | $18K |
| Merchandising | $299K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $5K |
| Transfer Amortization | $770 |
| Debt Interest | $191K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $541K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2031 |
$2.0M |
$3.9M |
$-1.9M |
$-34.0M |
| Oct 2031 |
$2.2M |
$4.6M |
$-2.5M |
$-32.1M |
| Sep 2031 |
$2.0M |
$3.5M |
$-1.5M |
$-29.6M |
| Aug 2031 |
$2.1M |
$2.3M |
$-257K |
$-28.1M |
| Jul 2031 |
$2.1M |
$3.3M |
$-1.2M |
$-27.8M |
| Jun 2031 |
$2.8M |
$2.8M |
$17K |
$-26.6M |
| May 2031 |
$2.1M |
$2.2M |
$-174K |
$-26.7M |
| Apr 2031 |
$2.1M |
$3.7M |
$-1.6M |
$-26.5M |
| Mar 2031 |
$2.5M |
$3.4M |
$-924K |
$-24.9M |
| Feb 2031 |
$2.5M |
$2.8M |
$-266K |
$-24.0M |
| Jan 2031 |
$2.3M |
$2.5M |
$-203K |
$-23.7M |
| Dec 2030 |
$2.2M |
$3.7M |
$-1.5M |
$-23.5M |