Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $15K |
| Sponsorship | $26K |
| Merchandising | $264K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $501K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2032 |
$2.7M |
$2.5M |
$166K |
$10.1M |
| Dec 2031 |
$2.6M |
$2.7M |
$-96K |
$10.0M |
| Nov 2031 |
$2.9M |
$4.5M |
$-1.6M |
$10.0M |
| Oct 2031 |
$2.7M |
$3.0M |
$-370K |
$11.6M |
| Sep 2031 |
$3.2M |
$2.9M |
$310K |
$12.0M |
| Aug 2031 |
$2.8M |
$2.3M |
$499K |
$11.7M |
| Jul 2031 |
$2.8M |
$1.9M |
$903K |
$11.4M |
| Jun 2031 |
$3.4M |
$1.9M |
$1.6M |
$10.5M |
| May 2031 |
$2.8M |
$1.9M |
$921K |
$8.9M |
| Apr 2031 |
$2.8M |
$3.8M |
$-972K |
$8.0M |
| Mar 2031 |
$2.8M |
$2.1M |
$749K |
$9.0M |
| Feb 2031 |
$2.9M |
$2.2M |
$657K |
$8.2M |