Income Breakdown
| TV Revenue | $214K |
| TV Placement Bonus | $22K |
| Matchday Revenue | $108K |
| Sponsorship | $5K |
| Merchandising | $565K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
| Owner Investment | $379K |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $2K |
| Transfer Amortization | $4K |
| Debt Interest | $135K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $247K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2032 |
$955K |
$2.3M |
$-1.3M |
$-20.9M |
| Apr 2032 |
$967K |
$2.0M |
$-1.0M |
$-19.9M |
| Mar 2032 |
$1.0M |
$1.8M |
$-802K |
$-19.1M |
| Feb 2032 |
$943K |
$2.0M |
$-1.0M |
$-18.3M |
| Jan 2032 |
$1.1M |
$1.6M |
$-578K |
$-17.2M |
| Dec 2031 |
$1.0M |
$2.1M |
$-1.1M |
$-16.7M |
| Nov 2031 |
$935K |
$1.8M |
$-884K |
$-15.6M |
| Oct 2031 |
$979K |
$1.6M |
$-580K |
$-14.7M |
| Sep 2031 |
$891K |
$1.4M |
$-512K |
$-14.2M |
| Aug 2031 |
$883K |
$1.3M |
$-458K |
$-13.7M |
| Jul 2031 |
$939K |
$1.3M |
$-355K |
$-13.2M |
| Jun 2031 |
$1.0M |
$1.4M |
$-402K |
$-12.8M |