Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $128K |
| Sponsorship | $217K |
| 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 | $3.7M |
| Staff Wages | $3K |
| Transfer Amortization | $113K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2031 |
$6.5M |
$5.2M |
$1.4M |
$78.7M |
| Dec 2030 |
$5.8M |
$5.0M |
$820K |
$77.2M |
| Nov 2030 |
$5.9M |
$4.5M |
$1.4M |
$76.3M |
| Oct 2030 |
$5.9M |
$4.4M |
$1.5M |
$74.8M |
| Sep 2030 |
$6.0M |
$4.4M |
$1.5M |
$73.2M |
| Aug 2030 |
$6.0M |
$4.3M |
$1.7M |
$71.5M |
| Jul 2030 |
$5.9M |
$3.9M |
$1.9M |
$69.7M |
| Jun 2030 |
$8.8M |
$3.7M |
$5.1M |
$67.6M |
| May 2030 |
$5.5M |
$4.5M |
$992K |
$62.4M |
| Apr 2030 |
$5.5M |
$4.2M |
$1.3M |
$61.3M |
| Mar 2030 |
$5.6M |
$4.6M |
$1.0M |
$59.9M |
| Feb 2030 |
$5.8M |
$4.5M |
$1.2M |
$58.7M |