Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $758K |
| Matchday Revenue | $329K |
| Sponsorship | $31K |
| Merchandising | $599K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $769K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2032 |
$4.1M |
$2.4M |
$1.7M |
$26.0M |
| Apr 2032 |
$4.1M |
$3.2M |
$898K |
$24.3M |
| Mar 2032 |
$4.1M |
$3.7M |
$422K |
$23.4M |
| Feb 2032 |
$4.0M |
$3.2M |
$813K |
$23.0M |
| Jan 2032 |
$4.0M |
$3.3M |
$670K |
$22.2M |
| Dec 2031 |
$4.1M |
$4.5M |
$-413K |
$21.5M |
| Nov 2031 |
$4.1M |
$3.2M |
$871K |
$21.9M |
| Oct 2031 |
$4.5M |
$3.0M |
$1.6M |
$21.0M |
| Sep 2031 |
$3.8M |
$2.2M |
$1.6M |
$42.6M |
| Aug 2031 |
$3.8M |
$2.3M |
$1.6M |
$41.0M |
| Jul 2031 |
$4.6M |
$2.5M |
$2.1M |
$39.4M |
| Jun 2031 |
$3.8M |
$2.8M |
$1.0M |
$37.3M |