Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $179K |
| Matchday Revenue | $583K |
| Sponsorship | $277K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $11K |
| Transfer Amortization | $92K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2031 |
$10.6M |
$8.5M |
$2.1M |
$196.2M |
| Oct 2031 |
$11.1M |
$7.8M |
$3.4M |
$194.3M |
| Sep 2031 |
$11.0M |
$7.4M |
$3.6M |
$190.9M |
| Aug 2031 |
$11.5M |
$7.1M |
$4.4M |
$187.2M |
| Jul 2031 |
$12.4M |
$7.7M |
$4.6M |
$182.7M |
| Jun 2031 |
$12.5M |
$9.8M |
$2.7M |
$178.0M |
| May 2031 |
$5.5M |
$6.3M |
$-745K |
$175.2M |
| Apr 2031 |
$5.2M |
$6.2M |
$-973K |
$210.1M |
| Mar 2031 |
$5.5M |
$4.6M |
$874K |
$213.0M |
| Feb 2031 |
$8.5M |
$6.2M |
$2.4M |
$213.9M |
| Jan 2031 |
$13.3M |
$6.4M |
$6.9M |
$212.7M |
| Dec 2030 |
$8.1M |
$4.6M |
$3.5M |
$211.8M |