Income Breakdown
| TV Revenue | $285K |
| TV Placement Bonus | $60K |
| Matchday Revenue | $11K |
| Sponsorship | $3K |
| Merchandising | $162K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $427K |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $1K |
| Transfer Amortization | $0 |
| Debt Interest | $88K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $233K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2032 |
$520K |
$2.2M |
$-1.7M |
$-23.1M |
| Jan 2032 |
$550K |
$1.4M |
$-899K |
$-21.8M |
| Dec 2031 |
$539K |
$1.5M |
$-971K |
$-21.3M |
| Nov 2031 |
$574K |
$1.3M |
$-775K |
$-20.7M |
| Oct 2031 |
$539K |
$1.5M |
$-1.0M |
$-19.9M |
| Sep 2031 |
$608K |
$1.6M |
$-979K |
$-18.9M |
| Aug 2031 |
$612K |
$787K |
$-175K |
$-17.9M |
| Jul 2031 |
$619K |
$1.8M |
$-1.1M |
$-17.8M |
| Jun 2031 |
$691K |
$866K |
$-175K |
$-16.6M |
| May 2031 |
$620K |
$876K |
$-256K |
$-16.4M |
| Apr 2031 |
$615K |
$991K |
$-377K |
$-16.2M |
| Mar 2031 |
$631K |
$1.5M |
$-891K |
$-15.8M |