Income Breakdown
| TV Revenue | $277K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $12K |
| Sponsorship | $2K |
| Merchandising | $48K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $540K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $32 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2032 |
$350K |
$687K |
$-336K |
$-213K |
| Jan 2032 |
$354K |
$620K |
$-266K |
$124K |
| Dec 2031 |
$374K |
$649K |
$-276K |
$390K |
| Nov 2031 |
$403K |
$601K |
$-198K |
$665K |
| Oct 2031 |
$485K |
$643K |
$-158K |
$864K |
| Sep 2031 |
$357K |
$602K |
$-245K |
$1.0M |
| Aug 2031 |
$359K |
$526K |
$-167K |
$1.3M |
| Jul 2031 |
$363K |
$433K |
$-70K |
$1.4M |
| Jun 2031 |
$381K |
$461K |
$-80K |
$1.5M |
| May 2031 |
$354K |
$414K |
$-60K |
$1.5M |
| Apr 2031 |
$361K |
$494K |
$-133K |
$1.5M |
| Mar 2031 |
$352K |
$560K |
$-207K |
$1.6M |