Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $240K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $20K |
| Transfer Amortization | $258K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2031 |
$11.8M |
$9.5M |
$2.3M |
$99.4M |
| Aug 2031 |
$11.8M |
$8.0M |
$3.7M |
$164.7M |
| Jul 2031 |
$11.7M |
$8.5M |
$3.3M |
$160.7M |
| Jun 2031 |
$26.0M |
$7.6M |
$18.4M |
$157.2M |
| May 2031 |
$12.3M |
$11.0M |
$1.3M |
$138.5M |
| Apr 2031 |
$12.7M |
$10.6M |
$2.1M |
$136.9M |
| Mar 2031 |
$12.7M |
$10.6M |
$2.1M |
$134.6M |
| Feb 2031 |
$14.7M |
$11.0M |
$3.7M |
$132.2M |
| Jan 2031 |
$13.8M |
$9.0M |
$4.8M |
$128.3M |
| Dec 2030 |
$12.5M |
$10.3M |
$2.3M |
$123.3M |
| Nov 2030 |
$13.2M |
$9.2M |
$4.0M |
$120.8M |
| Oct 2030 |
$12.2M |
$8.9M |
$3.2M |
$116.5M |