Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $912K |
| Matchday Revenue | $0 |
| Sponsorship | $847K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $2.4M |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $788K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2032 |
$5.6M |
$9.5M |
$-3.9M |
$-111.8M |
| Aug 2032 |
$5.7M |
$7.9M |
$-2.2M |
$-110.2M |
| Jul 2032 |
$5.6M |
$8.7M |
$-3.1M |
$-109.8M |
| Jun 2032 |
$7.8M |
$7.7M |
$62K |
$-108.2M |
| May 2032 |
$5.6M |
$7.2M |
$-1.6M |
$-111.4M |
| Apr 2032 |
$5.5M |
$6.9M |
$-1.3M |
$-113.6M |
| Mar 2032 |
$5.8M |
$8.4M |
$-2.6M |
$-117.3M |
| Feb 2032 |
$5.7M |
$9.9M |
$-4.2M |
$-116.6M |
| Jan 2032 |
$5.9M |
$7.8M |
$-1.9M |
$-113.7M |
| Dec 2031 |
$5.9M |
$8.3M |
$-2.4M |
$-112.2M |
| Nov 2031 |
$5.9M |
$8.6M |
$-2.7M |
$-110.0M |
| Oct 2031 |
$5.1M |
$9.1M |
$-4.0M |
$-107.4M |