Income Breakdown
| TV Revenue | $708K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $518K |
| Sponsorship | $277K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.0M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.1M |
| Staff Wages | $15K |
| Transfer Amortization | $92K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2032 |
$8.5M |
$8.6M |
$-90K |
$230.7M |
| May 2032 |
$13.3M |
$6.7M |
$6.6M |
$231.3M |
| Apr 2032 |
$13.6M |
$5.7M |
$7.8M |
$224.7M |
| Mar 2032 |
$13.7M |
$6.4M |
$7.3M |
$216.8M |
| Feb 2032 |
$10.1M |
$6.0M |
$4.1M |
$209.4M |
| Jan 2032 |
$16.7M |
$8.4M |
$8.3M |
$205.6M |
| Dec 2031 |
$10.4M |
$8.1M |
$2.3M |
$197.9M |
| Nov 2031 |
$10.6M |
$8.5M |
$2.1M |
$196.2M |
| Oct 2031 |
$11.1M |
$7.8M |
$3.4M |
$194.3M |
| Sep 2031 |
$11.0M |
$7.4M |
$3.6M |
$190.9M |
| Aug 2031 |
$11.5M |
$7.1M |
$4.4M |
$187.2M |
| Jul 2031 |
$12.4M |
$7.7M |
$4.6M |
$182.7M |