Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $150K |
| Sponsorship | $90K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $49K |
| Transfer Amortization | $44K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2032 |
$8.0M |
$6.6M |
$1.4M |
$67.7M |
| Nov 2032 |
$8.3M |
$8.0M |
$324K |
$66.3M |
| Oct 2032 |
$8.6M |
$13.5M |
$-4.8M |
$65.9M |
| Sep 2032 |
$3.8M |
$7.4M |
$-3.6M |
$70.7M |
| Aug 2032 |
$3.8M |
$5.3M |
$-1.5M |
$74.3M |
| Jul 2032 |
$7.2M |
$7.0M |
$217K |
$75.8M |
| Jun 2032 |
$9.5M |
$6.8M |
$2.6M |
$75.3M |
| May 2032 |
$7.0M |
$5.6M |
$1.4M |
$72.5M |
| Apr 2032 |
$7.2M |
$6.8M |
$400K |
$70.9M |
| Mar 2032 |
$7.1M |
$8.1M |
$-971K |
$70.2M |
| Feb 2032 |
$7.1M |
$7.9M |
$-824K |
$71.0M |
| Jan 2032 |
$7.5M |
$7.1M |
$388K |
$71.6M |