Income Breakdown
| TV Revenue | $924K |
| TV Placement Bonus | $136K |
| Matchday Revenue | $0 |
| Sponsorship | $53K |
| Merchandising | $505K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.7M |
| Prize Money | $68K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $11K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $866K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2031 |
$5.9M |
$2.7M |
$3.1M |
$107.0M |
| Dec 2030 |
$5.0M |
$3.1M |
$1.9M |
$104.0M |
| Nov 2030 |
$4.9M |
$2.9M |
$2.1M |
$102.1M |
| Oct 2030 |
$5.0M |
$2.5M |
$2.5M |
$100.0M |
| Sep 2030 |
$4.9M |
$2.6M |
$2.3M |
$97.5M |
| Aug 2030 |
$4.9M |
$3.2M |
$1.7M |
$95.2M |
| Jul 2030 |
$5.0M |
$3.3M |
$1.8M |
$93.4M |
| Jun 2030 |
$5.1M |
$3.1M |
$2.0M |
$91.6M |
| May 2030 |
$5.0M |
$3.6M |
$1.4M |
$89.5M |
| Apr 2030 |
$5.0M |
$3.3M |
$1.7M |
$88.1M |
| Mar 2030 |
$4.9M |
$3.2M |
$1.7M |
$86.3M |
| Feb 2030 |
$5.5M |
$3.9M |
$1.6M |
$84.6M |