Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $142K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $87K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $748K |
| Staff Wages | $19K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $406K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2032 |
$2.2M |
$1.2M |
$1.0M |
$25.3M |
| Apr 2032 |
$2.3M |
$1.3M |
$931K |
$24.2M |
| Mar 2032 |
$2.3M |
$1.6M |
$691K |
$23.3M |
| Feb 2032 |
$2.3M |
$1.5M |
$745K |
$22.6M |
| Jan 2032 |
$2.4M |
$1.1M |
$1.4M |
$21.8M |
| Dec 2031 |
$2.3M |
$1.2M |
$1.1M |
$20.4M |
| Nov 2031 |
$2.2M |
$1.2M |
$975K |
$19.3M |
| Oct 2031 |
$2.5M |
$1.2M |
$1.3M |
$18.3M |
| Sep 2031 |
$2.3M |
$1.2M |
$1.1M |
$17.0M |
| Aug 2031 |
$2.1M |
$1.3M |
$849K |
$15.8M |
| Jul 2031 |
$2.1M |
$978K |
$1.2M |
$36.3M |
| Jun 2031 |
$2.5M |
$995K |
$1.5M |
$35.1M |