Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $198K |
| Matchday Revenue | $0 |
| Sponsorship | $366K |
| Merchandising | $5.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.9M |
| Staff Wages | $21K |
| Transfer Amortization | $381K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$12.5M |
$9.3M |
$3.3M |
$303.8M |
| Jul 2031 |
$13.0M |
$13.5M |
$-442K |
$300.9M |
| Jun 2031 |
$21.5M |
$10.8M |
$10.8M |
$301.7M |
| May 2031 |
$14.2M |
$12.0M |
$2.2M |
$290.8M |
| Apr 2031 |
$14.0M |
$15.5M |
$-1.5M |
$288.6M |
| Mar 2031 |
$13.8M |
$16.0M |
$-2.2M |
$290.0M |
| Feb 2031 |
$17.9M |
$12.9M |
$5.1M |
$292.0M |
| Jan 2031 |
$15.8M |
$11.4M |
$4.4M |
$294.4M |
| Dec 2030 |
$15.6M |
$12.8M |
$2.7M |
$290.3M |
| Nov 2030 |
$15.8M |
$11.3M |
$4.5M |
$287.5M |
| Oct 2030 |
$15.8M |
$12.2M |
$3.7M |
$282.5M |
| Sep 2030 |
$10.0M |
$12.5M |
$-2.6M |
$277.9M |