Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $447K |
| Sponsorship | $79K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $19K |
| Transfer Amortization | $234K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2031 |
$6.9M |
$7.3M |
$-404K |
$65.8M |
| Dec 2030 |
$7.0M |
$7.7M |
$-641K |
$66.0M |
| Nov 2030 |
$6.6M |
$7.2M |
$-621K |
$66.4M |
| Oct 2030 |
$7.1M |
$9.3M |
$-2.3M |
$66.8M |
| Sep 2030 |
$8.0M |
$9.1M |
$-1.1M |
$68.8M |
| Aug 2030 |
$5.7M |
$7.3M |
$-1.5M |
$69.7M |
| Jul 2030 |
$8.1M |
$6.6M |
$1.6M |
$71.0M |
| Jun 2030 |
$5.1M |
$5.8M |
$-745K |
$69.2M |
| May 2030 |
$5.3M |
$5.9M |
$-588K |
$69.7M |
| Apr 2030 |
$5.7M |
$7.2M |
$-1.5M |
$70.1M |
| Mar 2030 |
$7.0M |
$8.1M |
$-1.1M |
$71.3M |
| Feb 2030 |
$5.5M |
$6.2M |
$-735K |
$72.5M |