Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $733K |
| Matchday Revenue | $47K |
| Sponsorship | $137K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $127K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2032 |
$4.0M |
$5.4M |
$-1.4M |
$-28.8M |
| Nov 2032 |
$4.2M |
$5.3M |
$-1.1M |
$-27.4M |
| Oct 2032 |
$3.9M |
$5.5M |
$-1.6M |
$-26.2M |
| Sep 2032 |
$4.1M |
$4.0M |
$66K |
$-24.6M |
| Aug 2032 |
$4.0M |
$4.5M |
$-490K |
$-24.8M |
| Jul 2032 |
$4.0M |
$5.0M |
$-1.0M |
$-24.3M |
| Jun 2032 |
$6.4M |
$4.4M |
$2.1M |
$-23.4M |
| May 2032 |
$3.6M |
$4.1M |
$-474K |
$-25.5M |
| Apr 2032 |
$3.7M |
$3.9M |
$-228K |
$-25.1M |
| Mar 2032 |
$3.7M |
$5.2M |
$-1.5M |
$-24.9M |
| Feb 2032 |
$3.7M |
$5.4M |
$-1.7M |
$-23.5M |
| Jan 2032 |
$3.7M |
$5.1M |
$-1.4M |
$-21.8M |