Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $762K |
| Matchday Revenue | $371K |
| Sponsorship | $68K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $2.4M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.6M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2032 |
$10.4M |
$7.9M |
$2.5M |
$167.7M |
| Nov 2032 |
$10.4M |
$8.8M |
$1.6M |
$165.4M |
| Oct 2032 |
$9.3M |
$8.7M |
$598K |
$164.0M |
| Sep 2032 |
$11.2M |
$6.6M |
$4.6M |
$163.6M |
| Aug 2032 |
$7.5M |
$5.8M |
$1.7M |
$159.2M |
| Jul 2032 |
$7.4M |
$6.3M |
$1.1M |
$157.6M |
| Jun 2032 |
$12.9M |
$6.3M |
$6.6M |
$156.4M |
| May 2032 |
$8.0M |
$5.9M |
$2.1M |
$149.7M |
| Apr 2032 |
$7.9M |
$9.0M |
$-1.2M |
$147.5M |
| Mar 2032 |
$8.3M |
$11.6M |
$-3.3M |
$148.6M |
| Feb 2032 |
$8.4M |
$12.5M |
$-4.0M |
$151.8M |
| Jan 2032 |
$9.1M |
$8.9M |
$202K |
$155.7M |