Income Breakdown
| TV Revenue | $225K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $48K |
| Sponsorship | $103K |
| Merchandising | $879K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $307K |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $5K |
| Transfer Amortization | $27K |
| Debt Interest | $200K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $357K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2032 |
$1.3M |
$2.5M |
$-1.2M |
$-29.1M |
| Dec 2031 |
$1.3M |
$3.9M |
$-2.6M |
$-28.3M |
| Nov 2031 |
$1.4M |
$2.7M |
$-1.3M |
$-25.7M |
| Oct 2031 |
$1.4M |
$2.6M |
$-1.2M |
$-24.4M |
| Sep 2031 |
$1.2M |
$2.4M |
$-1.2M |
$-23.3M |
| Aug 2031 |
$1.2M |
$1.7M |
$-438K |
$-22.1M |
| Jul 2031 |
$1.5M |
$2.2M |
$-677K |
$-21.7M |
| Jun 2031 |
$1.4M |
$2.2M |
$-826K |
$-21.0M |
| May 2031 |
$1.4M |
$2.7M |
$-1.4M |
$-20.2M |
| Apr 2031 |
$1.3M |
$2.7M |
$-1.3M |
$-18.9M |
| Mar 2031 |
$1.3M |
$2.2M |
$-898K |
$-17.6M |
| Feb 2031 |
$1.4M |
$2.9M |
$-1.5M |
$-16.7M |