Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $664K |
| Matchday Revenue | $16K |
| Sponsorship | $44K |
| Merchandising | $474K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $820K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2032 |
$4.5M |
$4.8M |
$-298K |
$47.0M |
| Aug 2032 |
$4.6M |
$4.5M |
$126K |
$47.3M |
| Jul 2032 |
$4.6M |
$3.6M |
$1.0M |
$47.2M |
| Jun 2032 |
$6.6M |
$4.3M |
$2.3M |
$46.1M |
| May 2032 |
$4.6M |
$3.8M |
$837K |
$43.8M |
| Apr 2032 |
$4.6M |
$4.0M |
$598K |
$42.9M |
| Mar 2032 |
$4.6M |
$4.2M |
$382K |
$42.3M |
| Feb 2032 |
$4.5M |
$5.0M |
$-501K |
$41.9M |
| Jan 2032 |
$4.8M |
$4.2M |
$626K |
$42.4M |
| Dec 2031 |
$4.7M |
$5.1M |
$-381K |
$41.7M |
| Nov 2031 |
$4.7M |
$5.0M |
$-227K |
$42.1M |
| Oct 2031 |
$4.7M |
$4.1M |
$553K |
$42.3M |