Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $22K |
| Sponsorship | $21K |
| Merchandising | $361K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $710K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2031 |
$3.9M |
$3.2M |
$679K |
$28.2M |
| Oct 2031 |
$4.0M |
$3.4M |
$599K |
$27.5M |
| Sep 2031 |
$3.5M |
$4.2M |
$-672K |
$26.9M |
| Aug 2031 |
$2.9M |
$2.7M |
$228K |
$27.5M |
| Jul 2031 |
$2.9M |
$2.4M |
$491K |
$27.3M |
| Jun 2031 |
$3.2M |
$2.4M |
$811K |
$26.8M |
| May 2031 |
$3.0M |
$3.1M |
$-178K |
$25.9M |
| Apr 2031 |
$3.0M |
$3.0M |
$37K |
$26.0M |
| Mar 2031 |
$3.1M |
$2.9M |
$153K |
$25.9M |
| Feb 2031 |
$3.2M |
$3.0M |
$150K |
$25.7M |
| Jan 2031 |
$3.4M |
$3.1M |
$249K |
$25.5M |
| Dec 2030 |
$3.6M |
$3.5M |
$68K |
$25.2M |