Income Breakdown
| TV Revenue | $832K |
| TV Placement Bonus | $105K |
| Matchday Revenue | $1.2M |
| Sponsorship | $346K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.0M |
| Staff Wages | $22K |
| Transfer Amortization | $325K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2031 |
$6.4M |
$9.5M |
$-3.1M |
$43.3M |
| Nov 2031 |
$7.2M |
$7.7M |
$-431K |
$46.1M |
| Oct 2031 |
$6.6M |
$7.4M |
$-880K |
$46.2M |
| Sep 2031 |
$5.2M |
$10.0M |
$-4.8M |
$46.8M |
| Aug 2031 |
$5.9M |
$6.0M |
$-146K |
$51.3M |
| Jul 2031 |
$6.3M |
$10.5M |
$-4.2M |
$51.7M |
| Jun 2031 |
$7.1M |
$8.1M |
$-965K |
$55.5M |
| May 2031 |
$7.8M |
$8.7M |
$-966K |
$56.0M |
| Apr 2031 |
$7.0M |
$8.5M |
$-1.5M |
$56.4M |
| Mar 2031 |
$7.8M |
$7.7M |
$51K |
$57.4M |
| Feb 2031 |
$7.5M |
$11.9M |
$-4.4M |
$56.8M |
| Jan 2031 |
$8.1M |
$8.0M |
$135K |
$60.7M |