Income Breakdown
| TV Revenue | $826K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $76K |
| Merchandising | $782K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $35K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $117K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $409K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2032 |
$1.7M |
$2.8M |
$-1.1M |
$-26.2M |
| Aug 2032 |
$1.8M |
$3.1M |
$-1.3M |
$-25.0M |
| Jul 2032 |
$1.8M |
$2.4M |
$-611K |
$-23.7M |
| Jun 2032 |
$2.8M |
$2.5M |
$396K |
$-23.1M |
| May 2032 |
$1.8M |
$3.0M |
$-1.2M |
$-23.5M |
| Apr 2032 |
$1.8M |
$2.9M |
$-1.1M |
$-22.3M |
| Mar 2032 |
$1.8M |
$2.3M |
$-425K |
$-21.2M |
| Feb 2032 |
$1.8M |
$3.3M |
$-1.5M |
$-20.8M |
| Jan 2032 |
$1.9M |
$3.0M |
$-1.2M |
$-19.3M |
| Dec 2031 |
$1.9M |
$2.9M |
$-951K |
$-18.1M |
| Nov 2031 |
$2.0M |
$3.1M |
$-1.0M |
$-17.1M |
| Oct 2031 |
$2.1M |
$3.0M |
$-935K |
$-16.1M |