Income Breakdown
| TV Revenue | $881K |
| TV Placement Bonus | $322K |
| Matchday Revenue | $0 |
| Sponsorship | $461K |
| Merchandising | $6.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.1M |
| Staff Wages | $23K |
| Transfer Amortization | $3.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2031 |
$8.4M |
$11.2M |
$-2.8M |
$52.5M |
| Jul 2031 |
$10.9M |
$9.6M |
$1.3M |
$53.8M |
| Jun 2031 |
$10.6M |
$9.9M |
$713K |
$60.5M |
| May 2031 |
$10.4M |
$11.8M |
$-1.4M |
$56.6M |
| Apr 2031 |
$10.9M |
$13.8M |
$-2.9M |
$54.5M |
| Mar 2031 |
$11.5M |
$12.2M |
$-790K |
$53.9M |
| Feb 2031 |
$11.3M |
$13.0M |
$-1.7M |
$51.2M |
| Jan 2031 |
$11.8M |
$12.6M |
$-815K |
$53.4M |
| Dec 2030 |
$10.4M |
$11.1M |
$-678K |
$50.8M |
| Nov 2030 |
$10.5M |
$10.8M |
$-339K |
$48.1M |
| Oct 2030 |
$11.5M |
$18.6M |
$-7.0M |
$45.0M |
| Sep 2030 |
$11.7M |
$11.6M |
$46K |
$48.6M |