Income Breakdown
| TV Revenue | $151K |
| TV Placement Bonus | $61K |
| Matchday Revenue | $0 |
| Sponsorship | $805 |
| Merchandising | $49K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $181K |
Expense Breakdown
| Player Wages | $260K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $37K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $129K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2032 |
$262K |
$427K |
$-165K |
$-9.0M |
| Apr 2032 |
$258K |
$426K |
$-168K |
$-9.1M |
| Mar 2032 |
$259K |
$489K |
$-230K |
$-9.1M |
| Feb 2032 |
$262K |
$498K |
$-236K |
$-9.0M |
| Jan 2032 |
$252K |
$597K |
$-345K |
$-8.9M |
| Dec 2031 |
$263K |
$638K |
$-375K |
$-8.7M |
| Nov 2031 |
$265K |
$714K |
$-450K |
$-8.4M |
| Oct 2031 |
$339K |
$624K |
$-285K |
$-8.0M |
| Sep 2031 |
$304K |
$655K |
$-351K |
$-7.8M |
| Aug 2031 |
$269K |
$577K |
$-309K |
$-7.5M |
| Jul 2031 |
$277K |
$390K |
$-113K |
$-7.3M |
| Jun 2031 |
$264K |
$389K |
$-125K |
$-7.3M |