Income Breakdown
| TV Revenue | $829K |
| TV Placement Bonus | $323K |
| Matchday Revenue | $937K |
| Sponsorship | $523K |
| Merchandising | $7.5M |
| Domestic Cup Prize | $236K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.2M |
| Staff Wages | $9K |
| Transfer Amortization | $752K |
| Debt Interest | $155K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2031 |
$10.3M |
$13.8M |
$-3.5M |
$-36.0M |
| Nov 2031 |
$10.9M |
$10.4M |
$477K |
$-33.3M |
| Oct 2031 |
$9.8M |
$11.5M |
$-1.8M |
$-34.5M |
| Sep 2031 |
$9.0M |
$11.2M |
$-2.1M |
$-33.5M |
| Aug 2031 |
$9.0M |
$9.8M |
$-770K |
$-32.7M |
| Jul 2031 |
$13.8M |
$12.7M |
$1.0M |
$-33.4M |
| Jun 2031 |
$9.9M |
$12.8M |
$-2.9M |
$-36.1M |
| May 2031 |
$10.4M |
$14.1M |
$-3.7M |
$-34.8M |
| Apr 2031 |
$9.7M |
$11.8M |
$-2.1M |
$-32.7M |
| Mar 2031 |
$9.8M |
$11.8M |
$-2.0M |
$-32.2M |
| Feb 2031 |
$11.6M |
$12.9M |
$-1.3M |
$-31.7M |
| Jan 2031 |
$10.9M |
$11.6M |
$-719K |
$-32.0M |