Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $7K |
| Sponsorship | $51K |
| Merchandising | $570K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $2K |
| Transfer Amortization | $71K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $765K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2031 |
$5.5M |
$2.9M |
$2.6M |
$127.0M |
| Dec 2030 |
$5.2M |
$3.3M |
$1.9M |
$125.0M |
| Nov 2030 |
$5.5M |
$3.5M |
$2.0M |
$123.6M |
| Oct 2030 |
$5.2M |
$3.6M |
$1.6M |
$122.0M |
| Sep 2030 |
$5.0M |
$2.9M |
$2.1M |
$120.6M |
| Aug 2030 |
$7.3M |
$2.9M |
$4.4M |
$118.7M |
| Jul 2030 |
$5.7M |
$2.7M |
$3.0M |
$114.7M |
| Jun 2030 |
$7.3M |
$2.3M |
$5.0M |
$111.9M |
| May 2030 |
$5.8M |
$2.4M |
$3.4M |
$107.3M |
| Apr 2030 |
$5.9M |
$3.0M |
$2.9M |
$103.9M |
| Mar 2030 |
$6.1M |
$3.5M |
$2.5M |
$100.9M |
| Feb 2030 |
$6.0M |
$3.2M |
$2.8M |
$98.3M |