Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $319K |
| Matchday Revenue | $0 |
| Sponsorship | $63K |
| Merchandising | $519K |
| Domestic Cup Prize | $146K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $15K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $805K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2032 |
$5.0M |
$3.8M |
$1.2M |
$93.0M |
| Aug 2032 |
$1.3M |
$2.3M |
$-955K |
$92.1M |
| Jul 2032 |
$4.1M |
$3.1M |
$1.0M |
$93.8M |
| Jun 2032 |
$4.5M |
$2.7M |
$1.7M |
$93.7M |
| May 2032 |
$4.0M |
$3.1M |
$882K |
$92.6M |
| Apr 2032 |
$4.0M |
$2.5M |
$1.5M |
$92.4M |
| Mar 2032 |
$4.0M |
$3.4M |
$563K |
$91.4M |
| Feb 2032 |
$3.9M |
$3.3M |
$596K |
$91.2M |
| Jan 2032 |
$4.3M |
$3.1M |
$1.2M |
$90.8M |
| Dec 2031 |
$3.8M |
$3.5M |
$371K |
$89.6M |
| Nov 2031 |
$3.9M |
$3.3M |
$541K |
$89.3M |
| Oct 2031 |
$3.9M |
$3.2M |
$659K |
$88.6M |