Income Breakdown
| TV Revenue | $708K |
| TV Placement Bonus | $76K |
| Matchday Revenue | $104K |
| Sponsorship | $8K |
| Merchandising | $121K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $2K |
| Transfer Amortization | $5K |
| Debt Interest | $41K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $298K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2031 |
$1.0M |
$2.2M |
$-1.2M |
$-9.6M |
| Mar 2031 |
$877K |
$1.5M |
$-663K |
$-8.5M |
| Feb 2031 |
$1.0M |
$1.2M |
$-184K |
$-7.7M |
| Jan 2031 |
$1.1M |
$1.1M |
$22K |
$-7.6M |
| Dec 2030 |
$991K |
$1.2M |
$-250K |
$-7.6M |
| Nov 2030 |
$1.1M |
$1.7M |
$-608K |
$-7.3M |
| Oct 2030 |
$1.2M |
$1.4M |
$-263K |
$-6.7M |
| Sep 2030 |
$1.1M |
$2.0M |
$-844K |
$-6.5M |
| Aug 2030 |
$1.2M |
$1.8M |
$-588K |
$-5.6M |
| Jul 2030 |
$1.1M |
$1.5M |
$-385K |
$-5.1M |
| Jun 2030 |
$1.3M |
$1.3M |
$-27K |
$-4.7M |
| May 2030 |
$1.4M |
$1.5M |
$-154K |
$-4.7M |