Income Breakdown
| TV Revenue | $253K |
| TV Placement Bonus | $128K |
| Matchday Revenue | $102K |
| Sponsorship | $89K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $12K |
| Transfer Amortization | $62K |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $506K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2032 |
$1.9M |
$2.7M |
$-791K |
$-1.6M |
| Nov 2032 |
$1.9M |
$2.5M |
$-646K |
$-838K |
| Oct 2032 |
$1.9M |
$2.6M |
$-716K |
$-255K |
| Sep 2032 |
$1.8M |
$2.0M |
$-220K |
$399K |
| Aug 2032 |
$1.8M |
$2.0M |
$-204K |
$557K |
| Jul 2032 |
$1.8M |
$1.9M |
$-59K |
$698K |
| Jun 2032 |
$2.1M |
$2.3M |
$-196K |
$1.2M |
| May 2032 |
$1.9M |
$2.2M |
$-356K |
$1.4M |
| Apr 2032 |
$1.9M |
$2.1M |
$-250K |
$1.7M |
| Mar 2032 |
$1.9M |
$2.2M |
$-277K |
$1.9M |
| Feb 2032 |
$1.9M |
$3.0M |
$-1.1M |
$2.1M |
| Jan 2032 |
$2.0M |
$2.3M |
$-318K |
$3.1M |