Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $934K |
| Matchday Revenue | $0 |
| Sponsorship | $200K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $16K |
| Transfer Amortization | $26K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2031 |
$9.0M |
$6.2M |
$2.8M |
$45.7M |
| Aug 2031 |
$5.5M |
$7.1M |
$-1.6M |
$55.1M |
| Jul 2031 |
$6.2M |
$7.4M |
$-1.3M |
$56.6M |
| Jun 2031 |
$8.7M |
$5.2M |
$3.5M |
$57.8M |
| May 2031 |
$5.5M |
$5.1M |
$478K |
$54.1M |
| Apr 2031 |
$5.7M |
$6.0M |
$-281K |
$53.6M |
| Mar 2031 |
$5.3M |
$6.3M |
$-1.1M |
$53.7M |
| Feb 2031 |
$6.4M |
$10.5M |
$-4.1M |
$54.7M |
| Jan 2031 |
$6.2M |
$7.6M |
$-1.4M |
$58.7M |
| Dec 2030 |
$6.3M |
$9.4M |
$-3.0M |
$60.0M |
| Nov 2030 |
$6.3M |
$7.3M |
$-952K |
$62.9M |
| Oct 2030 |
$6.1M |
$7.7M |
$-1.6M |
$63.8M |