Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $23K |
| Sponsorship | $247K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $14K |
| Transfer Amortization | $301K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2031 |
$10.1M |
$6.6M |
$3.6M |
$95.7M |
| Nov 2031 |
$10.3M |
$6.1M |
$4.2M |
$91.8M |
| Oct 2031 |
$10.2M |
$6.1M |
$4.1M |
$87.3M |
| Sep 2031 |
$8.1M |
$6.3M |
$1.8M |
$82.9M |
| Aug 2031 |
$8.1M |
$4.2M |
$3.9M |
$80.8M |
| Jul 2031 |
$10.2M |
$7.6M |
$2.6M |
$79.2M |
| Jun 2031 |
$13.5M |
$4.2M |
$9.3M |
$77.0M |
| May 2031 |
$8.3M |
$4.8M |
$3.5M |
$67.5M |
| Apr 2031 |
$8.3M |
$5.1M |
$3.2M |
$63.8M |
| Mar 2031 |
$8.8M |
$5.0M |
$3.8M |
$60.4M |
| Feb 2031 |
$11.5M |
$7.5M |
$4.0M |
$56.3M |
| Jan 2031 |
$9.6M |
$5.2M |
$4.4M |
$53.0M |