Income Breakdown
| TV Revenue | $715K |
| TV Placement Bonus | $205K |
| Matchday Revenue | $0 |
| Sponsorship | $13K |
| Merchandising | $126K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $553K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $107K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $268K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2031 |
$1.1M |
$930K |
$128K |
$-18.4M |
| Jan 2031 |
$1.2M |
$951K |
$210K |
$-18.5M |
| Dec 2030 |
$1.0M |
$1.4M |
$-376K |
$-18.7M |
| Nov 2030 |
$1.0M |
$1.0M |
$36K |
$-18.3M |
| Oct 2030 |
$1.1M |
$1.4M |
$-292K |
$-18.4M |
| Sep 2030 |
$1.0M |
$1.6M |
$-643K |
$-18.1M |
| Aug 2030 |
$1.1M |
$1.7M |
$-583K |
$-17.4M |
| Jul 2030 |
$1.1M |
$1.6M |
$-569K |
$-16.9M |
| Jun 2030 |
$998K |
$1.4M |
$-419K |
$-16.3M |
| May 2030 |
$1.0M |
$1.6M |
$-594K |
$-15.9M |
| Apr 2030 |
$1.2M |
$1.6M |
$-389K |
$-15.3M |
| Mar 2030 |
$1.0M |
$1.3M |
$-285K |
$-14.9M |