Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $363K |
| Matchday Revenue | $2K |
| Sponsorship | $3K |
| Merchandising | $173K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $638K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2031 |
$3.4M |
$3.9M |
$-470K |
$20.5M |
| Oct 2031 |
$3.4M |
$3.0M |
$384K |
$21.0M |
| Sep 2031 |
$3.4M |
$3.8M |
$-326K |
$20.6M |
| Aug 2031 |
$3.3M |
$2.4M |
$924K |
$20.9M |
| Jul 2031 |
$3.3M |
$2.2M |
$1.1M |
$38.4M |
| Jun 2031 |
$4.2M |
$2.2M |
$2.0M |
$37.3M |
| May 2031 |
$3.4M |
$2.8M |
$568K |
$35.2M |
| Apr 2031 |
$3.4M |
$2.8M |
$651K |
$34.7M |
| Mar 2031 |
$3.3M |
$2.5M |
$896K |
$34.0M |
| Feb 2031 |
$3.2M |
$2.8M |
$452K |
$33.1M |
| Jan 2031 |
$3.4M |
$2.7M |
$741K |
$32.7M |
| Dec 2030 |
$3.2M |
$2.6M |
$600K |
$31.9M |