Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $74K |
| Sponsorship | $1K |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $522K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $270K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2032 |
$1.4M |
$800K |
$600K |
$43.2M |
| Apr 2032 |
$1.7M |
$788K |
$959K |
$43.3M |
| Mar 2032 |
$1.6M |
$655K |
$905K |
$43.1M |
| Feb 2032 |
$1.6M |
$701K |
$854K |
$42.8M |
| Jan 2032 |
$1.8M |
$654K |
$1.1M |
$42.5M |
| Dec 2031 |
$1.6M |
$687K |
$963K |
$41.9M |
| Nov 2031 |
$1.5M |
$687K |
$862K |
$41.4M |
| Oct 2031 |
$1.6M |
$1.1M |
$485K |
$41.0M |
| Sep 2031 |
$1.6M |
$730K |
$847K |
$41.0M |
| Aug 2031 |
$1.6M |
$784K |
$794K |
$40.6M |
| Jul 2031 |
$1.7M |
$929K |
$801K |
$40.2M |
| Jun 2031 |
$1.8M |
$1.1M |
$668K |
$39.8M |