Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $161K |
| Sponsorship | $32K |
| Merchandising | $402K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $5K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $488 |
| Facility Maintenance | $581K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2031 |
$2.7M |
$2.5M |
$222K |
$57.4M |
| Mar 2031 |
$2.8M |
$2.2M |
$559K |
$57.2M |
| Feb 2031 |
$3.2M |
$2.6M |
$607K |
$56.6M |
| Jan 2031 |
$3.9M |
$2.3M |
$1.7M |
$56.0M |
| Dec 2030 |
$3.3M |
$3.1M |
$201K |
$54.3M |
| Nov 2030 |
$3.3M |
$2.5M |
$758K |
$54.1M |
| Oct 2030 |
$3.9M |
$2.2M |
$1.7M |
$53.3M |
| Sep 2030 |
$3.5M |
$2.0M |
$1.5M |
$51.6M |
| Aug 2030 |
$6.3M |
$1.7M |
$4.5M |
$50.1M |
| Jul 2030 |
$3.9M |
$1.9M |
$2.1M |
$45.7M |
| Jun 2030 |
$3.5M |
$1.8M |
$1.7M |
$43.6M |
| May 2030 |
$3.7M |
$2.1M |
$1.6M |
$41.9M |