Income Breakdown
| TV Revenue | $234K |
| TV Placement Bonus | $32K |
| Matchday Revenue | $5K |
| Sponsorship | $97K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $60K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $3K |
| Transfer Amortization | $13K |
| Debt Interest | $73K |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $338K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2032 |
$1.5M |
$1.9M |
$-456K |
$-16.4M |
| Apr 2032 |
$1.5M |
$1.8M |
$-305K |
$-16.0M |
| Mar 2032 |
$1.5M |
$2.7M |
$-1.2M |
$-15.7M |
| Feb 2032 |
$1.5M |
$2.7M |
$-1.2M |
$-14.5M |
| Jan 2032 |
$1.6M |
$1.8M |
$-252K |
$-13.4M |
| Dec 2031 |
$1.5M |
$2.0M |
$-499K |
$-13.1M |
| Nov 2031 |
$1.5M |
$2.2M |
$-686K |
$-12.6M |
| Oct 2031 |
$1.6M |
$1.9M |
$-274K |
$-12.0M |
| Sep 2031 |
$1.5M |
$1.7M |
$-159K |
$-11.7M |
| Aug 2031 |
$1.5M |
$1.9M |
$-415K |
$-11.6M |
| Jul 2031 |
$1.5M |
$2.1M |
$-583K |
$-11.2M |
| Jun 2031 |
$1.5M |
$2.4M |
$-877K |
$-10.6M |