Income Breakdown
| TV Revenue | $226K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $404K |
| Sponsorship | $104K |
| Merchandising | $994K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $2K |
| Transfer Amortization | $12K |
| Debt Interest | $99K |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $471K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2032 |
$1.8M |
$2.5M |
$-697K |
$-22.6M |
| Dec 2031 |
$1.6M |
$3.5M |
$-1.9M |
$-21.9M |
| Nov 2031 |
$1.8M |
$2.5M |
$-644K |
$-20.0M |
| Oct 2031 |
$1.6M |
$2.5M |
$-933K |
$-19.4M |
| Sep 2031 |
$1.4M |
$1.9M |
$-513K |
$-18.5M |
| Aug 2031 |
$1.4M |
$2.4M |
$-1.0M |
$-18.0M |
| Jul 2031 |
$1.6M |
$2.4M |
$-794K |
$-17.0M |
| Jun 2031 |
$1.8M |
$2.0M |
$-210K |
$-16.3M |
| May 2031 |
$1.6M |
$2.3M |
$-707K |
$-16.2M |
| Apr 2031 |
$1.8M |
$3.0M |
$-1.2M |
$-15.5M |
| Mar 2031 |
$1.8M |
$3.0M |
$-1.2M |
$-14.4M |
| Feb 2031 |
$1.6M |
$2.4M |
$-783K |
$-13.3M |