Income Breakdown
| TV Revenue | $245K |
| TV Placement Bonus | $13K |
| Matchday Revenue | $557K |
| Sponsorship | $85K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $13K |
| Transfer Amortization | $116K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $615K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2031 |
$2.8M |
$3.9M |
$-1.1M |
$14.3M |
| Jan 2031 |
$2.7M |
$3.4M |
$-619K |
$15.3M |
| Dec 2030 |
$2.7M |
$3.0M |
$-292K |
$15.8M |
| Nov 2030 |
$2.6M |
$2.9M |
$-326K |
$16.0M |
| Oct 2030 |
$3.2M |
$6.5M |
$-3.3M |
$16.2M |
| Sep 2030 |
$2.4M |
$3.3M |
$-864K |
$19.4M |
| Aug 2030 |
$2.4M |
$3.0M |
$-582K |
$20.2M |
| Jul 2030 |
$2.5M |
$2.8M |
$-308K |
$20.6M |
| Jun 2030 |
$3.0M |
$2.7M |
$352K |
$20.8M |
| May 2030 |
$3.3M |
$3.3M |
$6K |
$20.3M |
| Apr 2030 |
$3.3M |
$3.1M |
$181K |
$20.2M |
| Mar 2030 |
$3.4M |
$3.7M |
$-299K |
$19.8M |