Income Breakdown
| TV Revenue | $8.1M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $836K |
| Sponsorship | $3.0M |
| Merchandising | $9.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $16.3M |
| Staff Wages | $14K |
| Transfer Amortization | $1.8M |
| Debt Interest | $0 |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $3.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2031 |
$23.1M |
$21.6M |
$1.5M |
$422.9M |
| Nov 2031 |
$23.9M |
$20.0M |
$3.9M |
$419.6M |
| Oct 2031 |
$23.7M |
$18.8M |
$4.9M |
$414.0M |
| Sep 2031 |
$25.1M |
$30.4M |
$-5.3M |
$407.3M |
| Aug 2031 |
$23.2M |
$19.9M |
$3.3M |
$410.8M |
| Jul 2031 |
$26.6M |
$23.6M |
$3.0M |
$408.1M |
| Jun 2031 |
$25.7M |
$21.0M |
$4.7M |
$402.6M |
| May 2031 |
$23.6M |
$21.1M |
$2.5M |
$395.3M |
| Apr 2031 |
$23.6M |
$17.2M |
$6.4M |
$429.9M |
| Mar 2031 |
$23.6M |
$17.6M |
$6.1M |
$421.0M |
| Feb 2031 |
$25.0M |
$21.4M |
$3.6M |
$412.4M |
| Jan 2031 |
$47.6M |
$19.3M |
$28.3M |
$406.3M |