Income Breakdown
| TV Revenue | $256K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $10K |
| Sponsorship | $109K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $11K |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $4K |
| Transfer Amortization | $12K |
| Debt Interest | $168K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $420K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2031 |
$2.6M |
$1.7M |
$907K |
$-28.1M |
| Dec 2030 |
$1.5M |
$2.4M |
$-934K |
$-29.0M |
| Nov 2030 |
$1.5M |
$1.7M |
$-248K |
$-28.1M |
| Oct 2030 |
$1.5M |
$1.7M |
$-281K |
$-27.8M |
| Sep 2030 |
$1.4M |
$2.1M |
$-636K |
$-27.6M |
| Aug 2030 |
$1.5M |
$2.2M |
$-717K |
$-26.9M |
| Jul 2030 |
$1.5M |
$2.2M |
$-755K |
$-26.2M |
| Jun 2030 |
$1.4M |
$2.0M |
$-514K |
$-25.5M |
| May 2030 |
$1.5M |
$2.5M |
$-990K |
$-25.0M |
| Apr 2030 |
$1.5M |
$2.0M |
$-520K |
$-24.0M |
| Mar 2030 |
$1.4M |
$1.9M |
$-543K |
$-23.5M |
| Feb 2030 |
$1.4M |
$1.4M |
$-4K |
$-23.0M |