Income Breakdown
| TV Revenue | $220K |
| TV Placement Bonus | $83K |
| Matchday Revenue | $49K |
| Sponsorship | $93K |
| Merchandising | $884K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $83K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $2K |
| Transfer Amortization | $132K |
| Debt Interest | $69K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $298K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2031 |
$1.4M |
$1.9M |
$-471K |
$-15.5M |
| Apr 2031 |
$1.4M |
$2.3M |
$-942K |
$-15.1M |
| Mar 2031 |
$1.4M |
$2.1M |
$-696K |
$-14.3M |
| Feb 2031 |
$1.4M |
$1.9M |
$-524K |
$-13.7M |
| Jan 2031 |
$1.4M |
$2.0M |
$-620K |
$-13.4M |
| Dec 2030 |
$1.4M |
$1.8M |
$-363K |
$-12.9M |
| Nov 2030 |
$1.4M |
$1.9M |
$-474K |
$-12.6M |
| Oct 2030 |
$1.4M |
$2.4M |
$-1.0M |
$-12.3M |
| Sep 2030 |
$1.4M |
$1.8M |
$-424K |
$-11.4M |
| Aug 2030 |
$1.4M |
$1.6M |
$-194K |
$-11.1M |
| Jul 2030 |
$1.7M |
$1.6M |
$77K |
$-11.1M |
| Jun 2030 |
$1.5M |
$2.1M |
$-575K |
$-11.3M |