Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $416K |
| Matchday Revenue | $0 |
| Sponsorship | $9K |
| Merchandising | $101K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $118K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $19K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $316K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2032 |
$2.2M |
$2.0M |
$131K |
$-3.7M |
| May 2032 |
$1.7M |
$1.3M |
$430K |
$-3.8M |
| Apr 2032 |
$1.7M |
$1.9M |
$-167K |
$-4.2M |
| Mar 2032 |
$1.7M |
$1.3M |
$349K |
$-4.0M |
| Feb 2032 |
$1.7M |
$1.6M |
$109K |
$-4.4M |
| Jan 2032 |
$1.7M |
$2.0M |
$-349K |
$-4.5M |
| Dec 2031 |
$1.6M |
$2.0M |
$-401K |
$-4.2M |
| Nov 2031 |
$1.5M |
$2.4M |
$-864K |
$-3.8M |
| Oct 2031 |
$1.5M |
$1.8M |
$-251K |
$-2.9M |
| Sep 2031 |
$1.3M |
$1.8M |
$-493K |
$-2.6M |
| Aug 2031 |
$1.3M |
$1.2M |
$158K |
$-2.1M |
| Jul 2031 |
$1.3M |
$1.5M |
$-193K |
$-2.3M |