Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $394K |
| Matchday Revenue | $10K |
| Sponsorship | $2K |
| Merchandising | $98K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $668K |
| Staff Wages | $9K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $397K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2032 |
$1.6M |
$1.1M |
$530K |
$17.1M |
| Sep 2032 |
$1.5M |
$1.1M |
$410K |
$16.6M |
| Aug 2032 |
$1.6M |
$1.2M |
$436K |
$16.1M |
| Jul 2032 |
$1.7M |
$1.3M |
$364K |
$15.7M |
| Jun 2032 |
$1.4M |
$1.2M |
$258K |
$15.3M |
| May 2032 |
$1.4M |
$1.4M |
$-4K |
$15.1M |
| Apr 2032 |
$1.2M |
$1.0M |
$216K |
$15.1M |
| Mar 2032 |
$324K |
$739K |
$-414K |
$14.9M |
| Feb 2032 |
$326K |
$720K |
$-394K |
$15.3M |
| Jan 2032 |
$1.2M |
$829K |
$410K |
$15.7M |
| Dec 2031 |
$1.2M |
$827K |
$347K |
$15.2M |
| Nov 2031 |
$1.1M |
$778K |
$327K |
$14.9M |