Income Breakdown
| TV Revenue | $730K |
| TV Placement Bonus | $429K |
| Matchday Revenue | $2K |
| Sponsorship | $910 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $766K |
| Staff Wages | $1K |
| Transfer Amortization | $645 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $204K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2031 |
$1.2M |
$972K |
$230K |
$4.6M |
| Dec 2030 |
$1.0M |
$971K |
$72K |
$4.4M |
| Nov 2030 |
$1.2M |
$976K |
$212K |
$4.3M |
| Oct 2030 |
$1.1M |
$1.1M |
$-5K |
$4.1M |
| Sep 2030 |
$1.0M |
$715K |
$299K |
$4.1M |
| Aug 2030 |
$1.0M |
$636K |
$383K |
$3.8M |
| Jul 2030 |
$1.0M |
$925K |
$90K |
$3.5M |
| Jun 2030 |
$1.0M |
$625K |
$390K |
$3.4M |
| May 2030 |
$1.1M |
$777K |
$356K |
$3.0M |
| Apr 2030 |
$1.0M |
$630K |
$381K |
$2.6M |
| Mar 2030 |
$1.0M |
$725K |
$286K |
$2.2M |
| Feb 2030 |
$1.0M |
$795K |
$218K |
$1.9M |