Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $230K |
| Sponsorship | $38K |
| Merchandising | $399K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $1K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $644K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2031 |
$3.9M |
$2.4M |
$1.5M |
$87.8M |
| Mar 2031 |
$3.9M |
$2.3M |
$1.6M |
$87.1M |
| Feb 2031 |
$3.8M |
$2.4M |
$1.4M |
$86.3M |
| Jan 2031 |
$4.4M |
$2.2M |
$2.2M |
$85.6M |
| Dec 2030 |
$3.8M |
$2.6M |
$1.1M |
$84.0M |
| Nov 2030 |
$3.6M |
$2.4M |
$1.2M |
$83.5M |
| Oct 2030 |
$3.1M |
$2.2M |
$889K |
$82.9M |
| Sep 2030 |
$3.6M |
$2.5M |
$1.1M |
$82.5M |
| Aug 2030 |
$3.7M |
$1.7M |
$1.9M |
$81.8M |
| Jul 2030 |
$4.2M |
$1.9M |
$2.3M |
$80.2M |
| Jun 2030 |
$3.6M |
$1.9M |
$1.7M |
$78.2M |
| May 2030 |
$3.8M |
$2.1M |
$1.7M |
$76.6M |