Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $529K |
| Sponsorship | $198K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $693K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.8M |
| Staff Wages | $6K |
| Transfer Amortization | $593K |
| Debt Interest | $251K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2031 |
$6.6M |
$8.8M |
$-2.1M |
$-57.8M |
| Mar 2031 |
$5.9M |
$16.0M |
$-10.2M |
$-56.3M |
| Feb 2031 |
$8.9M |
$9.3M |
$-398K |
$-46.7M |
| Jan 2031 |
$6.2M |
$8.9M |
$-2.7M |
$-46.9M |
| Dec 2030 |
$6.1M |
$8.2M |
$-2.1M |
$-44.9M |
| Nov 2030 |
$6.2M |
$7.7M |
$-1.5M |
$-43.4M |
| Oct 2030 |
$4.8M |
$8.5M |
$-3.6M |
$-42.4M |
| Sep 2030 |
$5.1M |
$5.8M |
$-700K |
$-39.4M |
| Aug 2030 |
$5.1M |
$8.6M |
$-3.5M |
$-39.3M |
| Jul 2030 |
$6.6M |
$4.9M |
$1.7M |
$-36.5M |
| Jun 2030 |
$5.2M |
$4.9M |
$246K |
$-38.7M |
| May 2030 |
$5.7M |
$5.0M |
$704K |
$-39.6M |