Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $252K |
| Matchday Revenue | $67K |
| Sponsorship | $76K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.5M |
| Staff Wages | $14K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2031 |
$8.6M |
$10.9M |
$-2.3M |
$126.4M |
| Oct 2031 |
$10.0M |
$7.8M |
$2.1M |
$128.7M |
| Sep 2031 |
$9.1M |
$7.5M |
$1.6M |
$126.5M |
| Aug 2031 |
$9.2M |
$6.0M |
$3.2M |
$174.1M |
| Jul 2031 |
$12.1M |
$6.9M |
$5.2M |
$170.9M |
| Jun 2031 |
$15.7M |
$5.9M |
$9.7M |
$165.7M |
| May 2031 |
$9.2M |
$6.4M |
$2.7M |
$156.4M |
| Apr 2031 |
$9.3M |
$7.4M |
$1.9M |
$153.7M |
| Mar 2031 |
$8.7M |
$8.1M |
$613K |
$151.8M |
| Feb 2031 |
$8.7M |
$8.6M |
$94K |
$151.2M |
| Jan 2031 |
$9.4M |
$10.0M |
$-592K |
$151.0M |
| Dec 2030 |
$8.7M |
$8.9M |
$-232K |
$151.6M |