Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $249K |
| Matchday Revenue | $21K |
| Sponsorship | $62K |
| Merchandising | $769K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $842K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2032 |
$4.2M |
$6.9M |
$-2.7M |
$22.7M |
| Sep 2032 |
$4.4M |
$5.9M |
$-1.5M |
$25.4M |
| Aug 2032 |
$4.9M |
$4.9M |
$81K |
$26.9M |
| Jul 2032 |
$5.0M |
$4.3M |
$667K |
$26.8M |
| Jun 2032 |
$7.5M |
$4.3M |
$3.2M |
$26.1M |
| May 2032 |
$5.1M |
$5.9M |
$-815K |
$23.0M |
| Apr 2032 |
$5.1M |
$4.7M |
$362K |
$23.8M |
| Mar 2032 |
$5.2M |
$6.0M |
$-782K |
$23.4M |
| Feb 2032 |
$5.3M |
$6.6M |
$-1.3M |
$24.2M |
| Jan 2032 |
$5.3M |
$5.8M |
$-493K |
$25.5M |
| Dec 2031 |
$5.1M |
$9.7M |
$-4.6M |
$26.0M |
| Nov 2031 |
$4.9M |
$5.7M |
$-782K |
$30.5M |