Income Breakdown
| TV Revenue | $119K |
| TV Placement Bonus | $62K |
| Matchday Revenue | $0 |
| Sponsorship | $20K |
| Merchandising | $261K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $659K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $281K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2031 |
$462K |
$961K |
$-498K |
$-9.6M |
| Dec 2030 |
$486K |
$1.0M |
$-547K |
$-9.1M |
| Nov 2030 |
$468K |
$1.4M |
$-922K |
$-18.7M |
| Oct 2030 |
$471K |
$2.1M |
$-1.7M |
$-18.7M |
| Sep 2030 |
$467K |
$1.4M |
$-969K |
$-17.9M |
| Aug 2030 |
$459K |
$2.0M |
$-1.5M |
$-17.8M |
| Jul 2030 |
$539K |
$1.4M |
$-859K |
$-17.1M |
| Jun 2030 |
$452K |
$1.4M |
$-977K |
$-17.0M |
| May 2030 |
$459K |
$1.4M |
$-944K |
$-16.7M |
| Apr 2030 |
$412K |
$1.4M |
$-1.0M |
$-16.5M |
| Mar 2030 |
$452K |
$1.2M |
$-709K |
$-16.2M |
| Feb 2030 |
$457K |
$1.0M |
$-580K |
$-16.1M |