Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $315K |
| Sponsorship | $49K |
| Merchandising | $775K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $2K |
| Transfer Amortization | $94K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $895K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2031 |
$5.9M |
$3.8M |
$2.0M |
$93.1M |
| Dec 2030 |
$5.5M |
$4.2M |
$1.3M |
$91.0M |
| Nov 2030 |
$5.6M |
$4.0M |
$1.7M |
$89.6M |
| Oct 2030 |
$5.6M |
$3.8M |
$1.7M |
$87.8M |
| Sep 2030 |
$5.9M |
$4.2M |
$1.7M |
$86.0M |
| Aug 2030 |
$5.2M |
$3.5M |
$1.6M |
$84.2M |
| Jul 2030 |
$5.2M |
$4.5M |
$657K |
$82.4M |
| Jun 2030 |
$7.7M |
$3.1M |
$4.6M |
$82.3M |
| May 2030 |
$5.4M |
$3.3M |
$2.1M |
$77.5M |
| Apr 2030 |
$5.5M |
$3.4M |
$2.1M |
$75.4M |
| Mar 2030 |
$5.5M |
$4.0M |
$1.5M |
$73.1M |
| Feb 2030 |
$5.8M |
$3.9M |
$1.9M |
$71.6M |