Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $55K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $384K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $301K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2032 |
$1.5M |
$695K |
$760K |
$40.0M |
| Feb 2032 |
$1.5M |
$578K |
$882K |
$39.7M |
| Jan 2032 |
$1.7M |
$547K |
$1.1M |
$39.3M |
| Dec 2031 |
$1.6M |
$574K |
$1.1M |
$38.6M |
| Nov 2031 |
$1.6M |
$554K |
$1.0M |
$37.9M |
| Oct 2031 |
$1.6M |
$567K |
$1.1M |
$37.2M |
| Sep 2031 |
$1.5M |
$556K |
$972K |
$36.5M |
| Aug 2031 |
$1.6M |
$606K |
$993K |
$35.8M |
| Jul 2031 |
$1.7M |
$730K |
$950K |
$35.1M |
| Jun 2031 |
$1.6M |
$584K |
$1.0M |
$34.3M |
| May 2031 |
$1.7M |
$638K |
$1.1M |
$33.5M |
| Apr 2031 |
$1.6M |
$630K |
$1.0M |
$32.6M |