Income Breakdown
| TV Revenue | $879K |
| TV Placement Bonus | $257K |
| Matchday Revenue | $0 |
| Sponsorship | $120K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $793K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2032 |
$3.8M |
$3.2M |
$627K |
$28.6M |
| Jul 2032 |
$3.8M |
$4.4M |
$-537K |
$27.9M |
| Jun 2032 |
$6.0M |
$3.3M |
$2.6M |
$28.5M |
| May 2032 |
$3.9M |
$3.1M |
$707K |
$25.8M |
| Apr 2032 |
$3.8M |
$3.6M |
$252K |
$25.1M |
| Mar 2032 |
$3.9M |
$3.6M |
$327K |
$24.9M |
| Feb 2032 |
$4.2M |
$4.8M |
$-629K |
$24.5M |
| Jan 2032 |
$4.2M |
$4.1M |
$30K |
$25.2M |
| Dec 2031 |
$4.2M |
$3.9M |
$345K |
$25.1M |
| Nov 2031 |
$4.1M |
$3.9M |
$228K |
$24.8M |
| Oct 2031 |
$4.4M |
$4.1M |
$376K |
$24.6M |
| Sep 2031 |
$5.0M |
$3.8M |
$1.2M |
$24.2M |