Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $7K |
| Sponsorship | $365K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $7K |
| Transfer Amortization | $180K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2031 |
$9.0M |
$6.1M |
$2.9M |
$260.0M |
| Sep 2031 |
$10.7M |
$7.7M |
$3.0M |
$258.7M |
| Aug 2031 |
$9.2M |
$6.5M |
$2.6M |
$257.3M |
| Jul 2031 |
$8.6M |
$7.8M |
$788K |
$256.0M |
| Jun 2031 |
$8.5M |
$6.8M |
$1.8M |
$256.2M |
| May 2031 |
$8.4M |
$7.1M |
$1.3M |
$255.4M |
| Apr 2031 |
$9.9M |
$7.5M |
$2.4M |
$254.9M |
| Mar 2031 |
$12.0M |
$6.6M |
$5.4M |
$253.4M |
| Feb 2031 |
$9.5M |
$7.3M |
$2.2M |
$257.0M |
| Jan 2031 |
$22.0M |
$6.2M |
$15.9M |
$255.7M |
| Dec 2030 |
$12.5M |
$5.3M |
$7.2M |
$246.0M |
| Nov 2030 |
$14.5M |
$5.2M |
$9.3M |
$240.3M |