Income Breakdown
| TV Revenue | $135K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $13K |
| Sponsorship | $5K |
| Merchandising | $81K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $116K |
Expense Breakdown
| Player Wages | $298K |
| Staff Wages | $2K |
| Transfer Amortization | $583 |
| Debt Interest | $41K |
| Loan Fees (Out) | $830 |
| Facility Maintenance | $138K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2031 |
$306K |
$481K |
$-175K |
$-8.3M |
| Dec 2030 |
$302K |
$504K |
$-202K |
$-8.2M |
| Nov 2030 |
$318K |
$483K |
$-165K |
$-8.1M |
| Oct 2030 |
$281K |
$491K |
$-210K |
$-8.1M |
| Sep 2030 |
$301K |
$920K |
$-620K |
$-8.0M |
| Aug 2030 |
$237K |
$425K |
$-188K |
$-7.5M |
| Jul 2030 |
$425K |
$467K |
$-42K |
$-7.3M |
| Jun 2030 |
$241K |
$414K |
$-174K |
$-7.4M |
| May 2030 |
$243K |
$449K |
$-206K |
$-7.3M |
| Apr 2030 |
$243K |
$460K |
$-217K |
$-7.1M |
| Mar 2030 |
$269K |
$450K |
$-180K |
$-6.9M |
| Feb 2030 |
$282K |
$566K |
$-284K |
$-6.8M |