Income Breakdown
| TV Revenue | $230K |
| TV Placement Bonus | $98K |
| Matchday Revenue | $76K |
| Sponsorship | $125K |
| Merchandising | $1.5M |
| 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 | $9K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $458K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2032 |
$2.1M |
$2.1M |
$-11K |
$293K |
| Dec 2031 |
$2.0M |
$2.3M |
$-250K |
$286K |
| Nov 2031 |
$2.1M |
$2.5M |
$-442K |
$518K |
| Oct 2031 |
$2.1M |
$2.1M |
$10K |
$942K |
| Sep 2031 |
$3.9M |
$1.7M |
$2.2M |
$914K |
| Aug 2031 |
$2.0M |
$1.6M |
$399K |
$-1.3M |
| Jul 2031 |
$2.1M |
$1.6M |
$484K |
$-1.8M |
| Jun 2031 |
$2.4M |
$1.8M |
$584K |
$-2.3M |
| May 2031 |
$2.1M |
$2.9M |
$-743K |
$-2.9M |
| Apr 2031 |
$2.1M |
$2.8M |
$-698K |
$-2.2M |
| Mar 2031 |
$2.1M |
$2.9M |
$-870K |
$-1.6M |
| Feb 2031 |
$2.1M |
$2.5M |
$-377K |
$-730K |