Income Breakdown
| TV Revenue | $85K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $356K |
| Sponsorship | $97K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $12K |
| Transfer Amortization | $104K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $687K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2031 |
$3.3M |
$2.8M |
$517K |
$51.8M |
| Mar 2031 |
$3.7M |
$4.7M |
$-1.0M |
$51.2M |
| Feb 2031 |
$4.5M |
$3.2M |
$1.3M |
$52.1M |
| Jan 2031 |
$3.5M |
$2.9M |
$641K |
$50.7M |
| Dec 2030 |
$3.4M |
$2.6M |
$780K |
$49.9M |
| Nov 2030 |
$3.0M |
$2.6M |
$453K |
$49.0M |
| Oct 2030 |
$3.4M |
$4.0M |
$-535K |
$48.5M |
| Sep 2030 |
$3.5M |
$2.9M |
$648K |
$48.9M |
| Aug 2030 |
$2.8M |
$2.2M |
$655K |
$48.1M |
| Jul 2030 |
$3.5M |
$2.2M |
$1.3M |
$47.4M |
| Jun 2030 |
$3.4M |
$2.2M |
$1.3M |
$46.0M |
| May 2030 |
$3.5M |
$2.9M |
$537K |
$44.6M |