Income Breakdown
| TV Revenue | $163K |
| TV Placement Bonus | $38K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $662K |
| Prize Money | $6K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $570K |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $257K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2032 |
$885K |
$831K |
$54K |
$27.0M |
| Nov 2032 |
$864K |
$623K |
$241K |
$27.5M |
| Oct 2032 |
$883K |
$575K |
$308K |
$27.7M |
| Sep 2032 |
$877K |
$760K |
$118K |
$27.9M |
| Aug 2032 |
$872K |
$697K |
$175K |
$28.3M |
| Jul 2032 |
$867K |
$685K |
$182K |
$28.7M |
| Jun 2032 |
$855K |
$698K |
$157K |
$29.0M |
| May 2032 |
$868K |
$687K |
$181K |
$29.3M |
| Apr 2032 |
$879K |
$729K |
$150K |
$29.6M |
| Mar 2032 |
$922K |
$565K |
$357K |
$29.9M |
| Feb 2032 |
$934K |
$583K |
$351K |
$29.8M |
| Jan 2032 |
$1.3M |
$596K |
$732K |
$29.6M |