Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $243K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2032 |
$2.5M |
$4.2M |
$-1.7M |
$-24.6M |
| Nov 2032 |
$2.5M |
$5.0M |
$-2.5M |
$-22.9M |
| Oct 2032 |
$2.6M |
$4.1M |
$-1.5M |
$-20.4M |
| Sep 2032 |
$2.6M |
$4.3M |
$-1.7M |
$-18.9M |
| Aug 2032 |
$2.3M |
$5.7M |
$-3.4M |
$-17.2M |
| Jul 2032 |
$2.5M |
$5.2M |
$-2.7M |
$-13.7M |
| Jun 2032 |
$3.1M |
$7.8M |
$-4.7M |
$-11.1M |
| May 2032 |
$2.6M |
$5.9M |
$-3.2M |
$-6.4M |
| Apr 2032 |
$2.6M |
$5.3M |
$-2.7M |
$-3.1M |
| Mar 2032 |
$2.6M |
$4.5M |
$-1.9M |
$-397K |
| Feb 2032 |
$2.6M |
$4.2M |
$-1.6M |
$1.5M |
| Jan 2032 |
$3.2M |
$3.9M |
$-649K |
$3.1M |