Income Breakdown
| TV Revenue | $527K |
| TV Placement Bonus | $124K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $58K |
| Loan Fees (In) | $0 |
| Owner Investment | $496K |
Expense Breakdown
| Player Wages | $541K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $91K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $247K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2032 |
$846K |
$880K |
$-34K |
$-16.0M |
| May 2032 |
$637K |
$869K |
$-232K |
$-16.5M |
| Apr 2032 |
$641K |
$1.0M |
$-370K |
$-16.7M |
| Mar 2032 |
$639K |
$1.2M |
$-587K |
$-16.9M |
| Feb 2032 |
$658K |
$1.2M |
$-529K |
$-16.8M |
| Jan 2032 |
$655K |
$1.1M |
$-479K |
$-16.6M |
| Dec 2031 |
$641K |
$1.5M |
$-906K |
$-16.5M |
| Nov 2031 |
$635K |
$1.1M |
$-466K |
$-16.0M |
| Oct 2031 |
$621K |
$1.1M |
$-471K |
$-15.8M |
| Sep 2031 |
$676K |
$1.4M |
$-773K |
$-15.7M |
| Aug 2031 |
$657K |
$900K |
$-243K |
$-15.2M |
| Jul 2031 |
$654K |
$796K |
$-142K |
$-15.2M |