Income Breakdown
| TV Revenue | $123K |
| TV Placement Bonus | $33K |
| Matchday Revenue | $13K |
| Sponsorship | $5K |
| Merchandising | $144K |
| Domestic Cup Prize | $70K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1K |
| Owner Investment | $175K |
Expense Breakdown
| Player Wages | $451K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $49K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $157K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2032 |
$389K |
$659K |
$-270K |
$-10.7M |
| Oct 2032 |
$298K |
$809K |
$-511K |
$-10.6M |
| Sep 2032 |
$332K |
$657K |
$-326K |
$-10.2M |
| Aug 2032 |
$340K |
$601K |
$-261K |
$-10.0M |
| Jul 2032 |
$365K |
$517K |
$-152K |
$-9.9M |
| Jun 2032 |
$350K |
$483K |
$-132K |
$-9.9M |
| May 2032 |
$356K |
$485K |
$-129K |
$-9.8M |
| Apr 2032 |
$356K |
$498K |
$-141K |
$-9.8M |
| Mar 2032 |
$368K |
$514K |
$-146K |
$-9.8M |
| Feb 2032 |
$378K |
$467K |
$-89K |
$-9.7M |
| Jan 2032 |
$389K |
$541K |
$-152K |
$-9.7M |
| Dec 2031 |
$400K |
$606K |
$-206K |
$-9.6M |