Income Breakdown
| TV Revenue | $533K |
| TV Placement Bonus | $278K |
| Matchday Revenue | $56K |
| Sponsorship | $66K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $9K |
| Transfer Amortization | $9K |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $481K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2031 |
$2.1M |
$3.0M |
$-892K |
$-5.7M |
| Jan 2031 |
$2.0M |
$2.2M |
$-125K |
$-4.8M |
| Dec 2030 |
$2.0M |
$3.1M |
$-1.1M |
$-4.7M |
| Nov 2030 |
$2.0M |
$2.3M |
$-287K |
$-3.6M |
| Oct 2030 |
$1.9M |
$2.4M |
$-474K |
$-3.3M |
| Sep 2030 |
$1.8M |
$2.9M |
$-1.1M |
$-2.9M |
| Aug 2030 |
$4.1M |
$2.8M |
$1.3M |
$-1.8M |
| Jul 2030 |
$2.6M |
$2.7M |
$-66K |
$-3.1M |
| Jun 2030 |
$1.9M |
$1.9M |
$3K |
$-3.1M |
| May 2030 |
$2.0M |
$2.3M |
$-338K |
$-3.1M |
| Apr 2030 |
$2.0M |
$2.2M |
$-205K |
$-2.8M |
| Mar 2030 |
$2.0M |
$2.6M |
$-659K |
$-2.6M |