Income Breakdown
| TV Revenue | $13.3M |
| TV Placement Bonus | $872K |
| Matchday Revenue | $0 |
| Sponsorship | $459K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $566K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.1M |
| Staff Wages | $55K |
| Transfer Amortization | $33K |
| Debt Interest | $0 |
| Loan Fees (Out) | $190K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2032 |
$19.3M |
$13.4M |
$5.9M |
$389.9M |
| Dec 2031 |
$12.5M |
$9.0M |
$3.6M |
$389.7M |
| Nov 2031 |
$13.2M |
$10.2M |
$3.0M |
$391.4M |
| Oct 2031 |
$12.2M |
$9.1M |
$3.1M |
$393.6M |
| Sep 2031 |
$13.5M |
$10.2M |
$3.3M |
$395.7M |
| Aug 2031 |
$12.5M |
$10.2M |
$2.4M |
$397.5M |
| Jul 2031 |
$13.7M |
$10.2M |
$3.5M |
$399.7M |
| Jun 2031 |
$13.5M |
$9.4M |
$4.1M |
$400.4M |
| May 2031 |
$13.9M |
$10.2M |
$3.7M |
$400.0M |
| Apr 2031 |
$14.8M |
$10.5M |
$4.2M |
$399.7M |
| Mar 2031 |
$16.3M |
$10.4M |
$5.9M |
$398.7M |
| Feb 2031 |
$13.4M |
$8.0M |
$5.5M |
$417.0M |