Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $652K |
| Matchday Revenue | $119K |
| Sponsorship | $47K |
| Merchandising | $789K |
| Domestic Cup Prize | $492K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $883K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2032 |
$5.4M |
$5.5M |
$-103K |
$19.9M |
| Nov 2032 |
$4.9M |
$5.7M |
$-803K |
$20.0M |
| Oct 2032 |
$4.7M |
$5.1M |
$-451K |
$20.8M |
| Sep 2032 |
$4.6M |
$4.8M |
$-188K |
$21.2M |
| Aug 2032 |
$4.3M |
$4.1M |
$163K |
$21.4M |
| Jul 2032 |
$4.3M |
$3.6M |
$697K |
$21.2M |
| Jun 2032 |
$7.5M |
$5.2M |
$2.4M |
$20.5M |
| May 2032 |
$4.3M |
$3.7M |
$596K |
$18.2M |
| Apr 2032 |
$4.3M |
$4.2M |
$101K |
$17.6M |
| Mar 2032 |
$4.3M |
$4.1M |
$153K |
$17.5M |
| Feb 2032 |
$4.3M |
$4.3M |
$4K |
$17.4M |
| Jan 2032 |
$4.6M |
$3.6M |
$955K |
$17.4M |