Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $160K |
| Matchday Revenue | $0 |
| Sponsorship | $50K |
| Merchandising | $285K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $755K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2031 |
$4.9M |
$1.8M |
$3.1M |
$101.9M |
| Dec 2030 |
$5.4M |
$1.9M |
$3.5M |
$99.5M |
| Nov 2030 |
$4.6M |
$2.4M |
$2.2M |
$96.5M |
| Oct 2030 |
$4.5M |
$2.1M |
$2.5M |
$94.8M |
| Sep 2030 |
$4.5M |
$2.5M |
$2.0M |
$92.8M |
| Aug 2030 |
$4.5M |
$2.3M |
$2.2M |
$91.1M |
| Jul 2030 |
$4.8M |
$2.2M |
$2.5M |
$89.2M |
| Jun 2030 |
$4.5M |
$2.1M |
$2.5M |
$86.8M |
| May 2030 |
$4.2M |
$2.0M |
$2.2M |
$84.5M |
| Apr 2030 |
$4.2M |
$1.7M |
$2.5M |
$82.3M |
| Mar 2030 |
$4.3M |
$2.0M |
$2.3M |
$79.8M |
| Feb 2030 |
$4.3M |
$1.7M |
$2.6M |
$77.5M |