Income Breakdown
| TV Revenue | $230K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $323K |
| Sponsorship | $8K |
| Merchandising | $592K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $906K |
| Staff Wages | $1K |
| Transfer Amortization | $19K |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $252K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2032 |
$1.2M |
$1.2M |
$-43K |
$-5.8M |
| Apr 2032 |
$1.0M |
$1.3M |
$-249K |
$-5.7M |
| Mar 2032 |
$1.3M |
$1.3M |
$-38K |
$-5.5M |
| Feb 2032 |
$1.2M |
$1.5M |
$-326K |
$-5.5M |
| Jan 2032 |
$1.3M |
$1.3M |
$7K |
$-5.2M |
| Dec 2031 |
$1.3M |
$1.9M |
$-607K |
$-5.2M |
| Nov 2031 |
$1.3M |
$1.5M |
$-181K |
$-4.6M |
| Oct 2031 |
$1.0M |
$1.3M |
$-323K |
$-4.5M |
| Sep 2031 |
$962K |
$1.0M |
$-73K |
$-4.2M |
| Aug 2031 |
$958K |
$1.1M |
$-190K |
$-4.1M |
| Jul 2031 |
$973K |
$1.3M |
$-323K |
$-3.9M |
| Jun 2031 |
$1.4M |
$1.1M |
$209K |
$-3.6M |