Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $616K |
| Matchday Revenue | $0 |
| Sponsorship | $54K |
| Merchandising | $764K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $44K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2032 |
$5.3M |
$3.9M |
$1.4M |
$46.2M |
| Mar 2032 |
$5.4M |
$4.5M |
$907K |
$45.4M |
| Feb 2032 |
$5.4M |
$3.5M |
$1.9M |
$44.4M |
| Jan 2032 |
$5.6M |
$3.7M |
$1.9M |
$42.5M |
| Dec 2031 |
$7.0M |
$3.9M |
$3.1M |
$40.6M |
| Nov 2031 |
$5.6M |
$4.0M |
$1.6M |
$37.4M |
| Oct 2031 |
$5.5M |
$3.7M |
$1.8M |
$35.8M |
| Sep 2031 |
$5.4M |
$6.5M |
$-1.0M |
$34.0M |
| Aug 2031 |
$5.3M |
$4.0M |
$1.3M |
$35.0M |
| Jul 2031 |
$5.4M |
$4.1M |
$1.4M |
$33.7M |
| Jun 2031 |
$5.4M |
$4.0M |
$1.5M |
$32.3M |
| May 2031 |
$5.5M |
$4.2M |
$1.3M |
$30.8M |