Income Breakdown
| TV Revenue | $231K |
| TV Placement Bonus | $108K |
| Matchday Revenue | $9K |
| Sponsorship | $110K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $66K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $465K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2032 |
$2.1M |
$2.6M |
$-525K |
$-15.2M |
| Dec 2031 |
$2.1M |
$2.5M |
$-437K |
$-14.7M |
| Nov 2031 |
$2.1M |
$3.0M |
$-915K |
$-14.3M |
| Oct 2031 |
$2.0M |
$2.6M |
$-542K |
$-13.4M |
| Sep 2031 |
$2.0M |
$2.0M |
$82K |
$-12.8M |
| Aug 2031 |
$2.8M |
$1.9M |
$844K |
$-13.0M |
| Jul 2031 |
$2.1M |
$2.3M |
$-211K |
$-14.0M |
| Jun 2031 |
$2.3M |
$2.4M |
$-117K |
$-13.9M |
| May 2031 |
$2.5M |
$2.8M |
$-368K |
$-13.9M |
| Apr 2031 |
$2.2M |
$3.3M |
$-1.1M |
$-13.7M |
| Mar 2031 |
$2.2M |
$2.7M |
$-562K |
$-12.7M |
| Feb 2031 |
$2.3M |
$4.4M |
$-2.1M |
$-12.3M |