Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $158K |
| Matchday Revenue | $7K |
| Sponsorship | $1K |
| Merchandising | $33K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $979K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $303K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2032 |
$1.4M |
$1.3M |
$139K |
$17.0M |
| Aug 2032 |
$1.4M |
$1.1M |
$293K |
$16.9M |
| Jul 2032 |
$1.4M |
$1.3M |
$106K |
$16.6M |
| Jun 2032 |
$1.4M |
$1.4M |
$6K |
$16.5M |
| May 2032 |
$1.4M |
$1.1M |
$306K |
$16.5M |
| Apr 2032 |
$1.4M |
$1.1M |
$270K |
$16.2M |
| Mar 2032 |
$1.5M |
$1.0M |
$510K |
$15.9M |
| Feb 2032 |
$1.6M |
$1.0M |
$524K |
$15.4M |
| Jan 2032 |
$1.6M |
$960K |
$663K |
$14.9M |
| Dec 2031 |
$1.8M |
$1.2M |
$564K |
$14.2M |
| Nov 2031 |
$1.5M |
$1.3M |
$223K |
$13.7M |
| Oct 2031 |
$1.6M |
$1.1M |
$528K |
$13.4M |