Income Breakdown
| TV Revenue | $240K |
| TV Placement Bonus | $104K |
| Matchday Revenue | $182K |
| Sponsorship | $115K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $4K |
| Transfer Amortization | $26K |
| Debt Interest | $65K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $599K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2032 |
$2.5M |
$3.0M |
$-415K |
$-15.0M |
| Apr 2032 |
$2.6M |
$2.9M |
$-379K |
$-14.6M |
| Mar 2032 |
$2.9M |
$3.0M |
$-130K |
$-14.2M |
| Feb 2032 |
$2.5M |
$4.7M |
$-2.2M |
$-14.1M |
| Jan 2032 |
$2.9M |
$3.1M |
$-209K |
$-12.0M |
| Dec 2031 |
$2.8M |
$3.8M |
$-969K |
$-11.8M |
| Nov 2031 |
$3.1M |
$3.5M |
$-380K |
$-10.8M |
| Oct 2031 |
$2.7M |
$3.2M |
$-511K |
$-10.5M |
| Sep 2031 |
$2.4M |
$2.5M |
$-48K |
$-10.0M |
| Aug 2031 |
$2.4M |
$2.3M |
$155K |
$-10.0M |
| Jul 2031 |
$2.8M |
$3.9M |
$-1.1M |
$-10.2M |
| Jun 2031 |
$3.0M |
$2.9M |
$190K |
$-9.1M |