Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $110K |
| Matchday Revenue | $6K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $1.8M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2031 |
$1.8M |
$4.6M |
$-2.8M |
$-121.5M |
| Mar 2031 |
$1.8M |
$4.4M |
$-2.6M |
$-118.6M |
| Feb 2031 |
$1.8M |
$4.7M |
$-2.9M |
$-116.0M |
| Jan 2031 |
$1.5M |
$9.7M |
$-8.1M |
$-113.1M |
| Dec 2030 |
$1.6M |
$4.3M |
$-2.7M |
$-105.0M |
| Nov 2030 |
$1.3M |
$4.3M |
$-3.0M |
$-102.3M |
| Oct 2030 |
$1.3M |
$4.4M |
$-3.1M |
$-99.3M |
| Sep 2030 |
$1.6M |
$4.1M |
$-2.6M |
$-96.2M |
| Aug 2030 |
$1.6M |
$3.8M |
$-2.2M |
$-93.7M |
| Jul 2030 |
$1.6M |
$3.8M |
$-2.2M |
$-91.5M |
| Jun 2030 |
$1.7M |
$4.2M |
$-2.5M |
$-89.3M |
| May 2030 |
$1.6M |
$3.9M |
$-2.3M |
$-86.8M |