Income Breakdown
| TV Revenue | $214K |
| TV Placement Bonus | $37K |
| Matchday Revenue | $17K |
| Sponsorship | $8K |
| Merchandising | $592K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $401K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $2K |
| Transfer Amortization | $5K |
| Debt Interest | $138K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $252K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2031 |
$874K |
$1.5M |
$-624K |
$-20.0M |
| Feb 2031 |
$896K |
$1.6M |
$-695K |
$-19.7M |
| Jan 2031 |
$910K |
$1.7M |
$-811K |
$-19.3M |
| Dec 2030 |
$884K |
$1.4M |
$-515K |
$-18.6M |
| Nov 2030 |
$896K |
$1.4M |
$-473K |
$-18.1M |
| Oct 2030 |
$917K |
$1.3M |
$-387K |
$-17.6M |
| Sep 2030 |
$919K |
$1.1M |
$-167K |
$-17.2M |
| Aug 2030 |
$928K |
$1.0M |
$-94K |
$-17.0M |
| Jul 2030 |
$945K |
$1.7M |
$-783K |
$-16.9M |
| Jun 2030 |
$1.0M |
$1.5M |
$-497K |
$-16.2M |
| May 2030 |
$966K |
$2.2M |
$-1.3M |
$-15.7M |
| Apr 2030 |
$954K |
$1.8M |
$-872K |
$-14.4M |