Income Breakdown
| TV Revenue | $83K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $161K |
| Sponsorship | $96K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $939K |
| Staff Wages | $9K |
| Transfer Amortization | $368K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $425K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2031 |
$3.3M |
$1.7M |
$1.6M |
$5.6M |
| Mar 2031 |
$2.3M |
$1.8M |
$591K |
$3.6M |
| Feb 2031 |
$1.9M |
$2.0M |
$-177K |
$2.6M |
| Jan 2031 |
$1.9M |
$1.8M |
$104K |
$2.4M |
| Dec 2030 |
$1.9M |
$1.7M |
$181K |
$2.0M |
| Nov 2030 |
$1.9M |
$1.7M |
$198K |
$1.4M |
| Oct 2030 |
$2.1M |
$2.4M |
$-391K |
$858K |
| Sep 2030 |
$2.0M |
$2.0M |
$-48K |
$881K |
| Aug 2030 |
$6.3M |
$2.2M |
$4.1M |
$461K |
| Jul 2030 |
$8.2M |
$2.4M |
$5.8M |
$-4.1M |
| Jun 2030 |
$2.0M |
$2.4M |
$-417K |
$-10.3M |
| May 2030 |
$1.9M |
$3.1M |
$-1.2M |
$-10.3M |