Income Breakdown
| TV Revenue | $84K |
| TV Placement Bonus | $22K |
| Matchday Revenue | $490K |
| Sponsorship | $80K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $15K |
| Transfer Amortization | $191K |
| Debt Interest | $3K |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $632K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2032 |
$2.7M |
$3.7M |
$-941K |
$-1.2M |
| Feb 2032 |
$2.7M |
$5.5M |
$-2.9M |
$-471K |
| Jan 2032 |
$2.8M |
$3.7M |
$-938K |
$2.2M |
| Dec 2031 |
$2.7M |
$3.5M |
$-881K |
$2.9M |
| Nov 2031 |
$2.5M |
$4.2M |
$-1.7M |
$3.6M |
| Oct 2031 |
$2.8M |
$4.1M |
$-1.3M |
$5.1M |
| Sep 2031 |
$2.4M |
$3.6M |
$-1.2M |
$6.3M |
| Aug 2031 |
$3.6M |
$3.1M |
$484K |
$7.3M |
| Jul 2031 |
$4.3M |
$4.7M |
$-399K |
$6.6M |
| Jun 2031 |
$2.9M |
$3.8M |
$-840K |
$6.6M |
| May 2031 |
$3.0M |
$4.0M |
$-947K |
$7.1M |
| Apr 2031 |
$2.9M |
$5.0M |
$-2.1M |
$7.6M |