Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $777K |
| Matchday Revenue | $0 |
| Sponsorship | $31K |
| Merchandising | $551K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $13K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $730K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2032 |
$3.7M |
$3.7M |
$48K |
$770K |
| Feb 2032 |
$3.8M |
$4.5M |
$-775K |
$706K |
| Jan 2032 |
$3.8M |
$4.6M |
$-739K |
$1.5M |
| Dec 2031 |
$3.8M |
$9.6M |
$-5.8M |
$2.2M |
| Nov 2031 |
$3.6M |
$5.2M |
$-1.6M |
$8.0M |
| Oct 2031 |
$3.7M |
$5.6M |
$-1.9M |
$9.6M |
| Sep 2031 |
$3.9M |
$6.2M |
$-2.3M |
$11.5M |
| Aug 2031 |
$3.7M |
$4.5M |
$-783K |
$13.7M |
| Jul 2031 |
$3.7M |
$4.2M |
$-503K |
$14.3M |
| Jun 2031 |
$5.0M |
$4.1M |
$880K |
$14.7M |
| May 2031 |
$3.7M |
$5.9M |
$-2.1M |
$13.6M |
| Apr 2031 |
$3.7M |
$3.8M |
$-28K |
$15.6M |