Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $554K |
| Matchday Revenue | $43K |
| Sponsorship | $32K |
| Merchandising | $637K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $2K |
| Transfer Amortization | $26K |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $686K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2031 |
$3.3M |
$3.7M |
$-405K |
$-5.2M |
| Mar 2031 |
$3.1M |
$4.3M |
$-1.2M |
$-4.8M |
| Feb 2031 |
$4.3M |
$5.1M |
$-814K |
$-3.7M |
| Jan 2031 |
$3.3M |
$4.7M |
$-1.5M |
$-2.9M |
| Dec 2030 |
$3.2M |
$5.2M |
$-2.0M |
$-1.4M |
| Nov 2030 |
$3.3M |
$5.0M |
$-1.7M |
$516K |
| Oct 2030 |
$3.3M |
$5.0M |
$-1.7M |
$2.1M |
| Sep 2030 |
$3.2M |
$4.2M |
$-996K |
$3.9M |
| Aug 2030 |
$3.2M |
$3.5M |
$-318K |
$4.8M |
| Jul 2030 |
$3.3M |
$3.8M |
$-511K |
$5.1M |
| Jun 2030 |
$4.4M |
$4.1M |
$288K |
$5.6M |
| May 2030 |
$3.3M |
$4.0M |
$-720K |
$5.3M |