Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $586K |
| Matchday Revenue | $49K |
| Sponsorship | $36K |
| Merchandising | $483K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $152K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $17K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $795K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2031 |
$5.0M |
$2.9M |
$2.1M |
$36.9M |
| Nov 2031 |
$4.0M |
$3.8M |
$225K |
$34.8M |
| Oct 2031 |
$4.0M |
$3.3M |
$696K |
$34.6M |
| Sep 2031 |
$4.0M |
$3.5M |
$502K |
$33.9M |
| Aug 2031 |
$4.1M |
$4.3M |
$-263K |
$33.4M |
| Jul 2031 |
$3.9M |
$3.4M |
$499K |
$33.6M |
| Jun 2031 |
$4.3M |
$4.0M |
$297K |
$33.1M |
| May 2031 |
$3.9M |
$3.3M |
$607K |
$32.8M |
| Apr 2031 |
$3.8M |
$3.3M |
$491K |
$32.2M |
| Mar 2031 |
$3.8M |
$3.5M |
$269K |
$31.7M |
| Feb 2031 |
$3.9M |
$2.8M |
$1.1M |
$31.6M |
| Jan 2031 |
$4.0M |
$3.0M |
$1.0M |
$31.2M |