Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $32K |
| Sponsorship | $248K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.8M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2032 |
$7.6M |
$9.2M |
$-1.6M |
$73.3M |
| Aug 2032 |
$6.9M |
$7.7M |
$-895K |
$74.9M |
| Jul 2032 |
$6.9M |
$9.1M |
$-2.2M |
$75.8M |
| Jun 2032 |
$10.4M |
$6.2M |
$4.2M |
$78.6M |
| May 2032 |
$7.0M |
$6.1M |
$945K |
$74.4M |
| Apr 2032 |
$7.2M |
$8.6M |
$-1.4M |
$73.4M |
| Mar 2032 |
$7.0M |
$7.5M |
$-502K |
$74.8M |
| Feb 2032 |
$7.3M |
$12.1M |
$-4.8M |
$75.3M |
| Jan 2032 |
$7.8M |
$7.8M |
$-8K |
$80.1M |
| Dec 2031 |
$7.6M |
$9.6M |
$-2.0M |
$80.2M |
| Nov 2031 |
$7.7M |
$8.2M |
$-561K |
$82.2M |
| Oct 2031 |
$7.5M |
$8.9M |
$-1.4M |
$82.7M |