Income Breakdown
| TV Revenue | $538K |
| TV Placement Bonus | $244K |
| Matchday Revenue | $39K |
| Sponsorship | $63K |
| Merchandising | $975K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $6K |
| Transfer Amortization | $6K |
| Debt Interest | $90K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $449K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2032 |
$1.9M |
$2.0M |
$-165K |
$-20.0M |
| Nov 2032 |
$1.9M |
$2.6M |
$-657K |
$-19.8M |
| Oct 2032 |
$1.8M |
$2.4M |
$-594K |
$-19.2M |
| Sep 2032 |
$1.7M |
$4.1M |
$-2.3M |
$-18.6M |
| Aug 2032 |
$2.8M |
$2.8M |
$-34K |
$-16.2M |
| Jul 2032 |
$2.7M |
$2.2M |
$440K |
$-16.2M |
| Jun 2032 |
$1.8M |
$2.9M |
$-1.1M |
$-16.7M |
| May 2032 |
$1.8M |
$2.0M |
$-142K |
$-15.6M |
| Apr 2032 |
$1.8M |
$3.0M |
$-1.2M |
$-15.5M |
| Mar 2032 |
$1.8M |
$2.9M |
$-1.1M |
$-14.3M |
| Feb 2032 |
$1.9M |
$2.7M |
$-797K |
$-13.2M |
| Jan 2032 |
$2.1M |
$2.5M |
$-369K |
$-12.5M |