Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $53K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $4K |
| Transfer Amortization | $51K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2031 |
$6.6M |
$3.7M |
$2.8M |
$92.2M |
| Dec 2030 |
$9.1M |
$4.3M |
$4.9M |
$89.3M |
| Nov 2030 |
$6.4M |
$5.0M |
$1.3M |
$84.4M |
| Oct 2030 |
$6.2M |
$4.6M |
$1.7M |
$83.0M |
| Sep 2030 |
$6.0M |
$5.4M |
$559K |
$81.3M |
| Aug 2030 |
$6.1M |
$5.3M |
$753K |
$80.6M |
| Jul 2030 |
$6.3M |
$5.0M |
$1.3M |
$79.8M |
| Jun 2030 |
$6.5M |
$4.8M |
$1.7M |
$78.5M |
| May 2030 |
$6.1M |
$6.0M |
$63K |
$76.7M |
| Apr 2030 |
$6.2M |
$4.1M |
$2.1M |
$76.6M |
| Mar 2030 |
$6.3M |
$3.7M |
$2.6M |
$74.4M |
| Feb 2030 |
$6.4M |
$3.6M |
$2.8M |
$71.8M |